|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
Percentage of Total Net Sales | Accounts and Other Receivables | ||||||||||||||||
Year Ended December 31, | December 31, 2014 | December 31, 2013 | |||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||
(in millions) | |||||||||||||||||
GM | 17 | % | 17 | % | 18 | % | $ | 358 | $ | 377 | |||||||
VW | 10 | % | 10 | % | 11 | % | 203 | 199 |
|
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Productive material | $ | 622 | $ | 584 | |||
Work-in-process | 117 | 142 | |||||
Finished goods | 365 | 367 | |||||
Total | $ | 1,104 | $ | 1,093 |
|
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Value added tax receivable | $ | 192 | $ | 177 | |||
Deferred income taxes (Note 14) | 182 | 133 | |||||
Prepaid insurance and other expenses | 60 | 59 | |||||
Reimbursable engineering costs | 60 | 76 | |||||
Notes receivable | 29 | 45 | |||||
Income and other taxes receivable | 35 | 57 | |||||
Deposits to vendors | 8 | 9 | |||||
Derivative financial instruments (Note 17) | — | 15 | |||||
Other | 21 | 33 | |||||
Total | $ | 587 | $ | 604 |
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Deferred income taxes (Note 14) | $ | 249 | $ | 283 | |||
Debt issuance costs (Note 11) | 42 | 43 | |||||
Income and other taxes receivable | 69 | 123 | |||||
Reimbursable engineering costs | 89 | 79 | |||||
Value added tax receivable | 33 | 29 | |||||
Derivative financial instruments (Note 17) | — | 5 | |||||
Other | 67 | 64 | |||||
Total | $ | 549 | $ | 626 |
|
December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Current assets | $ | 596 | $ | 608 | |||
Non-current assets | 449 | 474 | |||||
Total assets | $ | 1,045 | $ | 1,082 | |||
Current liabilities | $ | 375 | $ | 362 | |||
Non-current liabilities | 209 | 257 | |||||
Shareholders’ equity | 461 | 463 | |||||
Total liabilities and shareholders’ equity | $ | 1,045 | $ | 1,082 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Net sales | $ | 1,674 | $ | 1,773 | $ | 1,737 | |||||
Gross profit | 229 | 237 | 184 | ||||||||
Net income | 27 | 63 | 43 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Sales to affiliates | $ | 61 | $ | 52 | $ | 74 | |||||
Purchases from affiliates | 115 | 113 | 112 |
|
Estimated Useful Lives | December 31, | ||||||||
2014 | 2013 | ||||||||
(Years) | (in millions) | ||||||||
Land | — | $ | 153 | $ | 172 | ||||
Land and leasehold improvements | 3-20 | 115 | 100 | ||||||
Buildings | 40 | 660 | 665 | ||||||
Machinery, equipment and tooling | 3-20 | 3,630 | 3,311 | ||||||
Furniture and office equipment | 3-10 | 263 | 214 | ||||||
Construction in progress | — | 382 | 344 | ||||||
Total | 5,203 | 4,806 | |||||||
Less: accumulated depreciation | (1,860 | ) | (1,590 | ) | |||||
Total property, net | $ | 3,343 | $ | 3,216 |
|
As of December 31, 2014 | As of December 31, 2013 | ||||||||||||||||||||||||
Estimated Useful Lives | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||
(Years) | (in millions) | (in millions) | |||||||||||||||||||||||
Amortized intangible assets: | |||||||||||||||||||||||||
Patents and developed technology | 6-15 | $ | 681 | $ | 259 | $ | 422 | $ | 671 | $ | 201 | $ | 470 | ||||||||||||
Customer relationships | 4-14 | 396 | 145 | 251 | 297 | 125 | 172 | ||||||||||||||||||
Trade names | 5-20 | 99 | 26 | 73 | 102 | 21 | 81 | ||||||||||||||||||
Total | 1,176 | 430 | 746 | 1,070 | 347 | 723 | |||||||||||||||||||
Unamortized intangible assets: | |||||||||||||||||||||||||
Goodwill | — | 656 | — | 656 | 496 | — | 496 | ||||||||||||||||||
Total | $ | 1,832 | $ | 430 | $ | 1,402 | $ | 1,566 | $ | 347 | $ | 1,219 |
Year Ending December 31, | |||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | |||||||||||||||
(in millions) | |||||||||||||||||||
Estimated amortization expense | $ | 104 | $ | 96 | $ | 93 | $ | 85 | $ | 71 |
2014 | 2013 | ||||||
(in millions) | |||||||
Balance at January 1 | $ | 1,566 | $ | 1,519 | |||
Acquisitions | 384 | 12 | |||||
Foreign currency translation and other | (118 | ) | 35 | ||||
Balance at December 31 | $ | 1,832 | $ | 1,566 |
2014 | 2013 | ||||||
(in millions) | |||||||
Balance at January 1 | $ | 347 | $ | 243 | |||
Amortization | 101 | 104 | |||||
Foreign currency translation and other | (18 | ) | — | ||||
Balance at December 31 | $ | 430 | $ | 347 |
Electrical/Electronic Architecture | Powertrain Systems | Total | |||||||||
(in millions) | |||||||||||
Balance at January 1, 2013 | $ | 465 | $ | 8 | $ | 473 | |||||
Foreign currency translation and other | 22 | 1 | 23 | ||||||||
Balance at December 31, 2013 | $ | 487 | $ | 9 | $ | 496 | |||||
Acquisitions | 223 | — | 223 | ||||||||
Foreign currency translation and other | (62 | ) | (1 | ) | (63 | ) | |||||
Balance at December 31, 2014 | $ | 648 | $ | 8 | $ | 656 |
|
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Payroll-related obligations | $ | 254 | $ | 269 | |||
Employee benefits, including current pension obligations | 130 | 130 | |||||
Income and other taxes payable | 262 | 280 | |||||
Warranty obligations (Note 9) | 73 | 75 | |||||
Restructuring (Note 10) | 82 | 94 | |||||
Customer deposits | 35 | 38 | |||||
Deferred income taxes (Note 14) | 8 | 1 | |||||
Derivative financial instruments (Note 17) | 64 | 16 | |||||
Accrued interest | 30 | 24 | |||||
Other | 336 | 311 | |||||
Total | $ | 1,274 | $ | 1,238 |
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Environmental (Note 13) | $ | 18 | $ | 18 | |||
Extended disability benefits | 11 | 9 | |||||
Warranty obligations (Note 9) | 82 | 94 | |||||
Restructuring (Note 10) | 17 | 45 | |||||
Payroll-related obligations | 10 | 12 | |||||
Accrued income taxes | 29 | 34 | |||||
Deferred income taxes (Note 14) | 167 | 151 | |||||
Derivative financial instruments (Note 17) | 40 | 6 | |||||
Other | 42 | 40 | |||||
Total | $ | 416 | $ | 409 |
|
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Accrual balance at beginning of year | $ | 169 | $ | 166 | |||
Provision for estimated warranties incurred during the year | 59 | 68 | |||||
Provision for changes in estimate for pre-existing warranties | (4 | ) | (4 | ) | |||
Settlements made during the year (in cash or in kind) | (61 | ) | (68 | ) | |||
Foreign currency translation and other | (8 | ) | 7 | ||||
Accrual balance at end of year | $ | 155 | $ | 169 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Electrical/Electronic Architecture | $ | 56 | $ | 28 | $ | 49 | |||||
Powertrain Systems | 55 | 52 | 25 | ||||||||
Electronics and Safety | 28 | 56 | 89 | ||||||||
Thermal Systems | 5 | 9 | 8 | ||||||||
Total | $ | 144 | $ | 145 | $ | 171 |
Employee Termination Benefits Liability | Other Exit Costs Liability | Total | |||||||||
(in millions) | |||||||||||
Accrual balance at January 1, 2013 | $ | 157 | $ | 6 | $ | 163 | |||||
Provision for estimated expenses incurred during the year | 143 | 2 | 145 | ||||||||
Payments made during the year | (166 | ) | (4 | ) | (170 | ) | |||||
Foreign currency and other | 1 | — | 1 | ||||||||
Accrual balance at December 31, 2013 | $ | 135 | $ | 4 | $ | 139 | |||||
Provision for estimated expenses incurred during the year | $ | 143 | $ | 1 | $ | 144 | |||||
Payments made during the year | (166 | ) | (3 | ) | (169 | ) | |||||
Foreign currency and other | (15 | ) | — | (15 | ) | ||||||
Accrual balance at December 31, 2014 | $ | 97 | $ | 2 | $ | 99 |
|
December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Accounts receivable factoring | $ | — | $ | 1 | |||
5.875%, senior notes, due 2019 | — | 500 | |||||
6.125%, senior notes, due 2021 | 500 | 500 | |||||
5.00%, senior notes, due 2023 | 800 | 800 | |||||
4.15%, senior notes, due 2024 | 698 | — | |||||
Tranche A Term Loan, due 2018 | 400 | 564 | |||||
Capital leases and other | 53 | 47 | |||||
Total debt | 2,451 | 2,412 | |||||
Less: current portion | (34 | ) | (61 | ) | |||
Long-term debt | $ | 2,417 | $ | 2,351 |
Debt and Capital Lease Obligations | |||
(in millions) | |||
2015 | $ | 34 | |
2016 | 14 | ||
2017 | 1 | ||
2018 | 401 | ||
2019 | 1 | ||
Thereafter | 2,002 | ||
Total | $ | 2,453 |
December 31, 2014 | December 31, 2013 | ||||||||||
LIBOR plus | ABR plus | LIBOR plus | ABR plus | ||||||||
Revolving Credit Facility | 1.00 | % | 0.25 | % | 1.25 | % | 0.25 | % | |||
Tranche A Term Loan | 1.00 | % | 0.25 | % | 1.25 | % | 0.25 | % |
Borrowings as of | |||||||||
December 31, 2014 | Rates effective as of | ||||||||
LIBOR plus | (in millions) | December 31, 2014 | |||||||
Revolving Credit Facility | 1.00 | % | $ | — | — | % | |||
Tranche A Term Loan | 1.00 | % | 400 | 1.1875 | % |
|
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Benefit obligation at beginning of year | $ | 69 | $ | 80 | |||
Interest cost | 2 | 2 | |||||
Actuarial loss (gain) | 2 | (2 | ) | ||||
Benefits paid | (13 | ) | (11 | ) | |||
Benefit obligation at end of year | 60 | 69 | |||||
Change in plan assets: | |||||||
Fair value of plan assets at beginning of year | — | — | |||||
Delphi contributions | 13 | 11 | |||||
Benefits paid | (13 | ) | (11 | ) | |||
Fair value of plan assets at end of year | — | — | |||||
Underfunded status | (60 | ) | (69 | ) | |||
Amounts recognized in the consolidated balance sheets consist of: | |||||||
Current liabilities | (9 | ) | (12 | ) | |||
Non-current liabilities | (51 | ) | (57 | ) | |||
Total | (60 | ) | (69 | ) | |||
Amounts recognized in accumulated other comprehensive income consist of (pre-tax): | |||||||
Actuarial loss | 13 | 11 | |||||
Total | $ | 13 | $ | 11 |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Benefit obligation at beginning of year | $ | 2,105 | $ | 1,972 | |||
Service cost | 57 | 53 | |||||
Interest cost | 94 | 85 | |||||
Actuarial loss | 255 | 39 | |||||
Benefits paid | (100 | ) | (86 | ) | |||
Impact of curtailments | 2 | (5 | ) | ||||
Exchange rate movements and other | (175 | ) | 47 | ||||
Benefit obligation at end of year | 2,238 | 2,105 | |||||
Change in plan assets: | |||||||
Fair value of plan assets at beginning of year | 1,199 | 1,109 | |||||
Actual return on plan assets | 156 | 56 | |||||
Delphi contributions | 97 | 98 | |||||
Benefits paid | (100 | ) | (86 | ) | |||
Exchange rate movements and other | (88 | ) | 22 | ||||
Fair value of plan assets at end of year | 1,264 | 1,199 | |||||
Underfunded status | (974 | ) | (906 | ) | |||
Amounts recognized in the consolidated balance sheets consist of: | |||||||
Current liabilities | (19 | ) | (14 | ) | |||
Non-current liabilities | (955 | ) | (892 | ) | |||
Total | (974 | ) | (906 | ) | |||
Amounts recognized in accumulated other comprehensive income consist of (pre-tax): | |||||||
Actuarial loss | 409 | 278 | |||||
Prior service cost | — | 1 | |||||
Total | $ | 409 | $ | 279 |
U.S. Plans | Non-U.S. Plans | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(in millions) Plans with ABO in Excess of Plan Assets | |||||||||||||||
PBO | $ | 60 | $ | 69 | $ | 2,092 | $ | 1,956 | |||||||
ABO | 60 | 69 | 1,870 | 1,749 | |||||||||||
Fair value of plan assets at end of year | — | — | 1,133 | 1,052 | |||||||||||
Plans with Plan Assets in Excess of ABO | |||||||||||||||
PBO | $ | — | $ | — | $ | 146 | $ | 149 | |||||||
ABO | — | — | 98 | 100 | |||||||||||
Fair value of plan assets at end of year | — | — | 131 | 147 | |||||||||||
Total | |||||||||||||||
PBO | $ | 60 | $ | 69 | $ | 2,238 | $ | 2,105 | |||||||
ABO | 60 | 69 | 1,968 | 1,849 | |||||||||||
Fair value of plan assets at end of year | — | — | 1,264 | 1,199 |
U.S. Plans | |||||||||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Interest cost | $ | 2 | $ | 2 | $ | 3 | |||||
Net periodic benefit cost | $ | 2 | $ | 2 | $ | 3 |
Non-U.S. Plans | |||||||||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Service cost | $ | 57 | $ | 53 | $ | 44 | |||||
Interest cost | 94 | 85 | 84 | ||||||||
Expected return on plan assets | (77 | ) | (70 | ) | (65 | ) | |||||
Settlement loss | 3 | 2 | — | ||||||||
Curtailment loss | 2 | — | — | ||||||||
Amortization of actuarial losses | 8 | 7 | — | ||||||||
Other | — | 1 | 1 | ||||||||
Net periodic benefit cost | $ | 87 | $ | 78 | $ | 64 |
Pension Benefits | |||||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Weighted-average discount rate | 2.50 | % | 3.00 | % | 3.67 | % | 4.58 | % | |||
Weighted-average rate of increase in compensation levels | N/A | N/A | 3.65 | % | 3.85 | % |
Pension Benefits | |||||||||||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||
Weighted-average discount rate | 3.00 | % | 2.40 | % | 3.30 | % | 4.58 | % | 4.41 | % | 5.24 | % | |||||
Weighted-average rate of increase in compensation levels | N/A | N/A | N/A | 3.85 | % | 3.50 | % | 3.66 | % | ||||||||
Weighted-average expected long-term rate of return on plan assets | N/A | N/A | N/A | 6.35 | % | 6.44 | % | 6.43 | % |
Change in Assumption | Impact on Pension Expense | Impact on PBO | ||
25 basis point (“bp”) decrease in discount rate | + $8 million | + $102 million | ||
25 bp increase in discount rate | - $6 million | - $95 million | ||
25 bp decrease in long-term expected return on assets | + $3 million | — | ||
25 bp increase in long-term expected return on assets | - $3 million | — |
Projected Pension Benefit Payments | |||||||
U.S. Plans | Non-U.S. Plans | ||||||
(in millions) | |||||||
2015 | $ | 9 | $ | 81 | |||
2016 | 10 | 72 | |||||
2017 | 10 | 76 | |||||
2018 | 9 | 81 | |||||
2019 | 7 | 86 | |||||
2020 – 2024 | 15 | 535 |
Fair Value Measurements at December 31, 2014 | ||||||||||||||||
Asset Category | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
(in millions) | ||||||||||||||||
Cash | $ | 29 | $ | 29 | $ | — | $ | — | ||||||||
Time deposits | 8 | — | 8 | — | ||||||||||||
Equity mutual funds | 461 | — | 461 | — | ||||||||||||
Bond mutual funds | 265 | — | 265 | — | ||||||||||||
Real estate trust funds | 41 | — | — | 41 | ||||||||||||
Hedge Funds | 102 | — | — | 102 | ||||||||||||
Insurance contracts | 1 | — | — | 1 | ||||||||||||
Debt securities | 307 | 291 | 16 | — | ||||||||||||
Equity securities | 50 | 50 | — | — | ||||||||||||
Total | $ | 1,264 | $ | 370 | $ | 750 | $ | 144 |
Fair Value Measurements at December 31, 2013 | ||||||||||||||||
Asset Category | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
(in millions) | ||||||||||||||||
Cash | $ | 64 | $ | 64 | $ | — | $ | — | ||||||||
Time deposits | 7 | — | 7 | — | ||||||||||||
Equity mutual funds | 412 | — | 412 | — | ||||||||||||
Bond mutual funds | 271 | — | 271 | — | ||||||||||||
Real estate trust funds | 45 | — | — | 45 | ||||||||||||
Hedge Funds | 90 | — | — | 90 | ||||||||||||
Insurance contracts | 4 | — | — | 4 | ||||||||||||
Debt securities | 249 | 249 | — | — | ||||||||||||
Equity securities | 57 | 57 | — | — | ||||||||||||
Total | $ | 1,199 | $ | 370 | $ | 690 | $ | 139 |
Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | |||||||||||
Real Estate Trust Fund | Hedge Funds | Insurance Contracts | |||||||||
(in millions) | |||||||||||
Beginning balance at December 31, 2012 | $ | 42 | $ | 91 | $ | 3 | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at the reporting date | 2 | 4 | — | ||||||||
Purchases, sales and settlements | 1 | (5 | ) | 1 | |||||||
Ending balance at December 31, 2013 | $ | 45 | $ | 90 | $ | 4 | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at the reporting date | (5 | ) | 5 | — | |||||||
Purchases, sales and settlements | 1 | 7 | (3 | ) | |||||||
Ending balance at December 31, 2014 | $ | 41 | $ | 102 | $ | 1 |
|
Minimum Future Operating Lease Commitments | |||
(in millions) | |||
2015 | $ | 101 | |
2016 | 90 | ||
2017 | 69 | ||
2018 | 45 | ||
2019 | 51 | ||
Thereafter | 50 | ||
Total | $ | 406 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
U.S. income | $ | 249 | $ | 233 | $ | 470 | |||||
Non-U.S. income | 1,456 | 1,290 | 875 | ||||||||
Income before income taxes and equity income | $ | 1,705 | $ | 1,523 | $ | 1,345 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Current income tax expense: | |||||||||||
U.S. federal | $ | 55 | $ | 53 | $ | 71 | |||||
Non-U.S. | 223 | 247 | 199 | ||||||||
U.S. state and local | 10 | 6 | 5 | ||||||||
Total current | 288 | 306 | 275 | ||||||||
Deferred income tax (benefit) expense, net: | |||||||||||
U.S. federal | (37 | ) | (28 | ) | 24 | ||||||
Non-U.S. | 33 | (21 | ) | (88 | ) | ||||||
U.S. state and local | (2 | ) | (1 | ) | 1 | ||||||
Total deferred | (6 | ) | (50 | ) | (63 | ) | |||||
Total income tax provision | $ | 282 | $ | 256 | $ | 212 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Notional U.S. federal income taxes at statutory rate | $ | 597 | $ | 533 | $ | 471 | |||||
Income taxed at other rates | (292 | ) | (281 | ) | (200 | ) | |||||
Change in valuation allowance | 18 | 6 | (29 | ) | |||||||
Other change in tax reserves | (4 | ) | (13 | ) | (13 | ) | |||||
Withholding taxes | 61 | 56 | 22 | ||||||||
Tax credits | (92 | ) | (58 | ) | (13 | ) | |||||
Change in tax law | — | 15 | 6 | ||||||||
Tax settlements | — | — | (26 | ) | |||||||
Other adjustments | (6 | ) | (2 | ) | (6 | ) | |||||
Total income tax expense | $ | 282 | $ | 256 | $ | 212 | |||||
Effective tax rate | 17 | % | 17 | % | 16 | % |
December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Deferred tax assets: | |||||||
Pension | $ | 215 | $ | 208 | |||
Employee benefits | 26 | 28 | |||||
Net operating loss carryforwards | 719 | 614 | |||||
Warranty and other liabilities | 127 | 125 | |||||
Other | 151 | 126 | |||||
Total gross deferred tax assets | 1,238 | 1,101 | |||||
Less: valuation allowances | (747 | ) | (642 | ) | |||
Total deferred tax assets (1) | $ | 491 | $ | 459 | |||
Deferred tax liabilities: | |||||||
Fixed assets | $ | 11 | $ | 39 | |||
Tax on unremitted profits of certain foreign subsidiaries | 74 | 59 | |||||
Intangibles | 150 | 97 | |||||
Total gross deferred tax liabilities | 235 | 195 | |||||
Net deferred tax assets | $ | 256 | $ | 264 |
(1) | Reflects gross amount before jurisdictional netting of deferred tax assets and liabilities. |
December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Current assets | $ | 182 | $ | 133 | |||
Current liabilities | (8 | ) | (1 | ) | |||
Long-term assets | 249 | 283 | |||||
Long-term liabilities | (167 | ) | (151 | ) | |||
Total deferred tax asset | $ | 256 | $ | 264 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Balance at beginning of year | $ | 61 | $ | 74 | $ | 99 | |||||
Liabilities assumed in acquisition | — | — | 2 | ||||||||
Additions related to current year | 11 | — | 3 | ||||||||
Additions related to prior years | — | 16 | 10 | ||||||||
Reductions related to prior years | (7 | ) | (25 | ) | (40 | ) | |||||
Reductions due to expirations of statute of limitations | (6 | ) | (4 | ) | — | ||||||
Settlements | (2 | ) | — | — | |||||||
Balance at end of year | $ | 57 | $ | 61 | $ | 74 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Foreign currency translation adjustments: | |||||||||||
Balance at beginning of year | $ | (17 | ) | $ | (62 | ) | $ | (120 | ) | ||
Aggregate adjustment for the year | (316 | ) | 45 | 58 | |||||||
Balance at end of year | (333 | ) | (17 | ) | (62 | ) | |||||
Gains (losses) on derivatives: | |||||||||||
Balance at beginning of year | $ | 2 | $ | 14 | $ | (45 | ) | ||||
Other comprehensive income before reclassifications (net tax effect of $32 million, $0 million and $33 million) | (92 | ) | (14 | ) | 57 | ||||||
Reclassification to income (net tax effect of $1 million, $5 million and $0 million) | 12 | 2 | 2 | ||||||||
Balance at end of year | (78 | ) | 2 | 14 | |||||||
Pension and postretirement plans: | |||||||||||
Balance at beginning of year | $ | (222 | ) | $ | (189 | ) | $ | (18 | ) | ||
Other comprehensive income before reclassifications (net tax effect of $24 million, $7 million and $57 million) | (117 | ) | (40 | ) | (171 | ) | |||||
Reclassification to income (net tax effect of $2 million, $2 million and $0 million) | 9 | 7 | — | ||||||||
Balance at end of year | (330 | ) | (222 | ) | (189 | ) | |||||
Accumulated other comprehensive (loss) income, end of year | $ | (741 | ) | $ | (237 | ) | $ | (237 | ) |
Reclassification out of Accumulated Other Comprehensive Income | ||||||||||
Details about Accumulated Other Comprehensive Income Components | Year Ended December 31, 2014 | Year Ended December 31, 2013 | Affected Line Item in the Statement of Operations | |||||||
(in millions) | ||||||||||
Gains (losses) on derivatives: | ||||||||||
Commodity derivatives | $ | (17 | ) | $ | (22 | ) | Cost of sales | |||
Foreign currency derivatives | 4 | 23 | Cost of sales | |||||||
Foreign currency derivatives | — | 2 | Other income | |||||||
(13 | ) | 3 | Income before income taxes | |||||||
1 | (5 | ) | Income tax expense | |||||||
(12 | ) | (2 | ) | Net income | ||||||
— | — | Net income attributable to noncontrolling interest | ||||||||
$ | (12 | ) | $ | (2 | ) | Net income attributable to Delphi | ||||
Pension and postretirement plans: | ||||||||||
Actuarial gains/(losses) | $ | (11 | ) | $ | (9 | ) | (1) | |||
(11 | ) | (9 | ) | Income before income taxes | ||||||
2 | 2 | Income tax expense | ||||||||
(9 | ) | (7 | ) | Net income | ||||||
— | — | Net income attributable to noncontrolling interest | ||||||||
$ | (9 | ) | $ | (7 | ) | Net income attributable to Delphi | ||||
Total reclassifications for the year | $ | (21 | ) | $ | (9 | ) |
(1) | These accumulated other comprehensive loss components are included in the computation of net periodic pension cost (see Note 12. Pension Benefits for additional details). |
|
Commodity | Quantity Hedged | Unit of Measure | Notional Amount (Approximate USD Equivalent) | ||||||
(in thousands) | (in millions) | ||||||||
Copper | 111,607 | pounds | $ | 325 | |||||
Primary aluminum | 22,730 | pounds | 20 |
Foreign Currency | Quantity Hedged | Unit of Measure | Notional Amount (Approximate USD Equivalent) | ||||||
(in millions) | |||||||||
Mexican Peso | 13,235 | MXN | $ | 900 | |||||
Polish Zloty | 380 | PLN | 110 | ||||||
New Turkish Lira | 220 | TRY | 95 | ||||||
Chinese Yuan Renminbi | 469 | CNY | 75 | ||||||
Hungarian Forint | 18,429 | HUF | 70 | ||||||
Brazilian Real | 122 | BRL | 45 |
Asset Derivatives | Liability Derivatives | Net Amounts of Assets and Liabilities Presented in the Balance Sheet | ||||||||||||
Balance Sheet Location | December 31, 2014 | Balance Sheet Location | December 31, 2014 | December 31, 2014 | ||||||||||
(in millions) | ||||||||||||||
Designated derivatives instruments: | ||||||||||||||
Commodity derivatives | Other current assets | $ | — | Accrued liabilities | $ | 19 | ||||||||
Foreign currency derivatives* | Accrued liabilities | 3 | Accrued liabilities | 48 | (45 | ) | ||||||||
Commodity derivatives | Other long-term assets | — | Other long-term liabilities | 8 | ||||||||||
Foreign currency derivatives* | Other long-term liabilities | 2 | Other long-term liabilities | 34 | (32 | ) | ||||||||
Total | $ | 5 | $ | 109 | ||||||||||
Derivatives not designated: | ||||||||||||||
Foreign currency derivatives* | Accrued liabilities | $ | 1 | Accrued liabilities | $ | 1 | — | |||||||
Total | $ | 1 | $ | 1 |
Asset Derivatives | Liability Derivatives | Net Amounts of Assets and Liabilities Presented in the Balance Sheet | ||||||||||||
Balance Sheet Location | December 31, 2013 | Balance Sheet Location | December 31, 2013 | December 31, 2013 | ||||||||||
(in millions) | ||||||||||||||
Designated derivatives instruments: | ||||||||||||||
Commodity derivatives | Other current assets | $ | 2 | Accrued liabilities | $ | 9 | ||||||||
Foreign currency derivatives* | Other current assets | 16 | Other current assets | 3 | 13 | |||||||||
Foreign currency derivatives* | Accrued liabilities | 3 | Accrued liabilities | 10 | (7 | ) | ||||||||
Commodity derivatives | Other long-term assets | 1 | Other long-term liabilities | 2 | ||||||||||
Foreign currency derivatives* | Other long-term assets | 5 | Other long-term assets | 1 | 4 | |||||||||
Foreign currency derivatives* | Other long-term liabilities | 2 | Other long-term liabilities | 6 | (4 | ) | ||||||||
Total | $ | 29 | $ | 31 | ||||||||||
Derivatives not designated: | ||||||||||||||
Foreign currency derivatives* | Other current assets | $ | 3 | Other current assets | $ | 3 | — | |||||||
Total | $ | 3 | $ | 3 |
Year Ended December 31, 2014 | Loss Recognized in OCI (Effective Portion) | (Loss) Gain Reclassified from OCI into Income (Effective Portion) | Gain Recognized in Income (Ineffective Portion Excluded from Effectiveness Testing) | ||||||||
(in millions) | |||||||||||
Designated derivatives instruments: | |||||||||||
Commodity derivatives | $ | (38 | ) | $ | (17 | ) | $ | — | |||
Foreign currency derivatives | (86 | ) | 4 | 1 | |||||||
Total | $ | (124 | ) | $ | (13 | ) | $ | 1 |
Gain Recognized in Income | |||
(in millions) | |||
Derivatives not designated: | |||
Commodity derivatives | $ | — | |
Foreign currency derivatives (1) | 21 | ||
Total | $ | 21 |
Year Ended December 31, 2013 | (Loss) Gain Recognized in OCI (Effective Portion) | (Loss) Gain Reclassified from OCI into Income (Effective Portion) | Gain Recognized in Income (Ineffective Portion Excluded from Effectiveness Testing) | ||||||||
(in millions) | |||||||||||
Designated derivatives instruments: | |||||||||||
Commodity derivatives | $ | (25 | ) | $ | (22 | ) | $ | — | |||
Foreign currency derivatives | 11 | 25 | — | ||||||||
Total | $ | (14 | ) | $ | 3 | $ | — |
Gain Recognized in Income | |||
(in millions) | |||
Derivatives not designated: | |||
Commodity derivatives | $ | — | |
Foreign currency derivatives | 1 | ||
Total | $ | 1 |
|
Total | Quoted Prices in Active Markets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | ||||||||||||
(in millions) | |||||||||||||||
As of December 31, 2014 | |||||||||||||||
Commodity derivatives | $ | — | $ | — | $ | — | $ | — | |||||||
Foreign currency derivatives | — | — | — | — | |||||||||||
Total | $ | — | $ | — | $ | — | $ | — | |||||||
As of December 31, 2013 | |||||||||||||||
Commodity derivatives | $ | 3 | $ | — | $ | 3 | $ | — | |||||||
Foreign currency derivatives | 17 | — | 17 | — | |||||||||||
Total | $ | 20 | $ | — | $ | 20 | $ | — |
Total | Quoted Prices in Active Markets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | ||||||||||||
(in millions) | |||||||||||||||
As of December 31, 2014 | |||||||||||||||
Commodity derivatives | $ | 27 | $ | — | $ | 27 | $ | — | |||||||
Foreign currency derivatives | 77 | — | 77 | — | |||||||||||
Contingent consideration | 11 | — | — | $ | 11 | ||||||||||
Total | $ | 115 | $ | — | $ | 104 | $ | 11 | |||||||
As of December 31, 2013 | |||||||||||||||
Commodity derivatives | $ | 11 | $ | — | $ | 11 | $ | — | |||||||
Foreign currency derivatives | 11 | — | 11 | — | |||||||||||
Total | $ | 22 | $ | — | $ | 22 | $ | — |
Year Ended December 31, | |||
2014 | |||
(in millions) | |||
Beginning of year | $ | — | |
Additions | 11 | ||
Payments | — | ||
Measurement adjustments | — | ||
End of year | $ | 11 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Interest income | $ | 10 | $ | 14 | $ | 17 | |||||
Loss on extinguishment of debt | (34 | ) | (39 | ) | (1 | ) | |||||
Costs associated with acquisitions | (6 | ) | — | (13 | ) | ||||||
Gain on insurance recovery | 14 | — | — | ||||||||
Other, net | 9 | 7 | 2 | ||||||||
Other (expense) income, net | $ | (7 | ) | $ | (18 | ) | $ | 5 |
|
Purchase price, cash consideration | $ | 140 | |
Purchase price, fair value of contingent consideration | 11 | ||
Total purchase price | $ | 151 | |
Definite-lived intangible assets | $ | 75 | |
Other assets purchased and liabilities assumed, net | (17 | ) | |
Identifiable net assets acquired | 58 | ||
Goodwill resulting from purchase | 93 | ||
Total purchase price allocation | $ | 151 |
Purchase price, cash consideration | $ | 190 | |
Purchase price, acquired cash, excess net working capital and certain tax benefits | 19 | ||
Total purchase price | $ | 209 | |
Definite-lived intangible assets | $ | 63 | |
Other assets purchased and liabilities assumed, net | 20 | ||
Identifiable net assets acquired | 83 | ||
Goodwill resulting from purchase | 126 | ||
Total purchase price allocation | $ | 209 |
Purchase price, net of cash acquired | $ | 978 | |
Property, plant and equipment | $ | 249 | |
Intangible assets | 278 | ||
Other assets purchased and liabilities assumed, net | (7 | ) | |
Identifiable net assets acquired | 520 | ||
Goodwill resulting from purchase | 458 | ||
Total purchase price allocation | $ | 978 |
|
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net sales | $ | — | $ | — | $ | 17,023 | $ | — | $ | 17,023 | |||||||||
Operating expenses: | |||||||||||||||||||
Cost of sales | — | — | 13,850 | — | 13,850 | ||||||||||||||
Selling, general and administrative | 51 | — | 1,030 | — | 1,081 | ||||||||||||||
Amortization | — | — | 101 | — | 101 | ||||||||||||||
Restructuring | — | — | 144 | — | 144 | ||||||||||||||
Total operating expenses | 51 | — | 15,125 | — | 15,176 | ||||||||||||||
Operating (loss) income | (51 | ) | — | 1,898 | — | 1,847 | |||||||||||||
Interest (expense) income | (49 | ) | (188 | ) | (74 | ) | 176 | (135 | ) | ||||||||||
Other income (expense), net | 66 | 25 | 79 | (177 | ) | (7 | ) | ||||||||||||
(Loss) income before income taxes and equity income | (34 | ) | (163 | ) | 1,903 | (1 | ) | 1,705 | |||||||||||
Income tax benefit (expense) | — | 60 | (342 | ) | — | (282 | ) | ||||||||||||
(Loss) income before equity income | (34 | ) | (103 | ) | 1,561 | (1 | ) | 1,423 | |||||||||||
Equity in net income of affiliates | — | — | 17 | — | 17 | ||||||||||||||
Equity in net income (loss) of subsidiaries | 1,385 | 315 | — | (1,700 | ) | — | |||||||||||||
Net income (loss) | 1,351 | 212 | 1,578 | (1,701 | ) | 1,440 | |||||||||||||
Net income attributable to noncontrolling interest | — | — | 89 | — | 89 | ||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,351 | $ | 212 | $ | 1,489 | $ | (1,701 | ) | $ | 1,351 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net sales | $ | — | $ | — | $ | 16,463 | $ | — | $ | 16,463 | |||||||||
Operating expenses: | |||||||||||||||||||
Cost of sales | — | — | 13,567 | — | 13,567 | ||||||||||||||
Selling, general and administrative | 87 | — | 876 | — | 963 | ||||||||||||||
Amortization | — | — | 104 | — | 104 | ||||||||||||||
Restructuring | — | — | 145 | — | 145 | ||||||||||||||
Total operating expenses | 87 | — | 14,692 | — | 14,779 | ||||||||||||||
Operating (loss) income | (87 | ) | — | 1,771 | — | 1,684 | |||||||||||||
Interest (expense) income | (51 | ) | (194 | ) | (75 | ) | 177 | (143 | ) | ||||||||||
Other income (expense), net | 66 | 25 | 68 | (177 | ) | (18 | ) | ||||||||||||
(Loss) income before income taxes and equity income | (72 | ) | (169 | ) | 1,764 | — | 1,523 | ||||||||||||
Income tax (expense) benefit | (5 | ) | 62 | (313 | ) | — | (256 | ) | |||||||||||
(Loss) income before equity income | (77 | ) | (107 | ) | 1,451 | — | 1,267 | ||||||||||||
Equity in net income of affiliates | — | — | 34 | — | 34 | ||||||||||||||
Equity in net income (loss) of subsidiaries | 1,289 | 326 | — | (1,615 | ) | — | |||||||||||||
Net income (loss) | 1,212 | 219 | 1,485 | (1,615 | ) | 1,301 | |||||||||||||
Net income attributable to noncontrolling interest | — | — | 89 | — | 89 | ||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,212 | $ | 219 | $ | 1,396 | $ | (1,615 | ) | $ | 1,212 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net sales | $ | — | $ | — | $ | 15,519 | $ | — | $ | 15,519 | |||||||||
Operating expenses: | |||||||||||||||||||
Cost of sales | — | — | 12,861 | — | 12,861 | ||||||||||||||
Selling, general and administrative | 222 | — | 705 | — | 927 | ||||||||||||||
Amortization | — | — | 84 | — | 84 | ||||||||||||||
Restructuring | — | — | 171 | — | 171 | ||||||||||||||
Total operating expenses | 222 | — | 13,821 | — | 14,043 | ||||||||||||||
Operating (loss) income | (222 | ) | — | 1,698 | — | 1,476 | |||||||||||||
Interest (expense) income | (72 | ) | (180 | ) | (68 | ) | 184 | (136 | ) | ||||||||||
Other income (expense), net | 58 | 97 | 34 | (184 | ) | 5 | |||||||||||||
(Loss) income before income taxes and equity income | (236 | ) | (83 | ) | 1,664 | — | 1,345 | ||||||||||||
Income tax (expense) benefit | (3 | ) | 31 | (240 | ) | — | (212 | ) | |||||||||||
(Loss) income before equity income | (239 | ) | (52 | ) | 1,424 | — | 1,133 | ||||||||||||
Equity in net income of affiliates | — | — | 27 | — | 27 | ||||||||||||||
Equity in net income (loss) of subsidiaries | 1,316 | 409 | — | (1,725 | ) | — | |||||||||||||
Net income (loss) | 1,077 | 357 | 1,451 | (1,725 | ) | 1,160 | |||||||||||||
Net income attributable to noncontrolling interest | — | — | 83 | — | 83 | ||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,077 | $ | 357 | $ | 1,368 | $ | (1,725 | ) | $ | 1,077 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net income (loss) | $ | 1,351 | $ | 212 | $ | 1,578 | $ | (1,701 | ) | $ | 1,440 | ||||||||
Other comprehensive loss: | |||||||||||||||||||
Currency translation adjustments | — | — | (325 | ) | — | (325 | ) | ||||||||||||
Net change in unrecognized loss on derivative instruments, net of tax | — | — | (80 | ) | — | (80 | ) | ||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (108 | ) | — | (108 | ) | ||||||||||||
Other comprehensive loss | — | — | (513 | ) | — | (513 | ) | ||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | (504 | ) | (50 | ) | — | 554 | — | ||||||||||||
Comprehensive income (loss) | 847 | 162 | 1,065 | (1,147 | ) | 927 | |||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | 80 | — | 80 | ||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 847 | $ | 162 | $ | 985 | $ | (1,147 | ) | $ | 847 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net income (loss) | $ | 1,212 | $ | 219 | $ | 1,485 | $ | (1,615 | ) | $ | 1,301 | ||||||||
Other comprehensive income: | |||||||||||||||||||
Currency translation adjustments | — | — | 49 | — | 49 | ||||||||||||||
Net change in unrecognized loss on derivative instruments, net of tax | — | — | (12 | ) | — | (12 | ) | ||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (33 | ) | — | (33 | ) | ||||||||||||
Other comprehensive income | — | — | 4 | — | 4 | ||||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | — | (13 | ) | — | 13 | — | |||||||||||||
Comprehensive income (loss) | 1,212 | 206 | 1,489 | (1,602 | ) | 1,305 | |||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | 93 | — | 93 | ||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 1,212 | $ | 206 | $ | 1,396 | $ | (1,602 | ) | $ | 1,212 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net income (loss) | $ | 1,077 | $ | 357 | $ | 1,451 | $ | (1,725 | ) | $ | 1,160 | ||||||||
Other comprehensive loss: | |||||||||||||||||||
Currency translation adjustments | — | — | 60 | — | 60 | ||||||||||||||
Net change in unrecognized gain on derivative instruments, net of tax | — | — | 59 | — | 59 | ||||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (171 | ) | — | (171 | ) | ||||||||||||
Other comprehensive loss | — | — | (52 | ) | — | (52 | ) | ||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | (54 | ) | 54 | — | — | — | |||||||||||||
Comprehensive income (loss) | 1,023 | 411 | 1,399 | (1,725 | ) | 1,108 | |||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | 85 | — | 85 | ||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 1,023 | $ | 411 | $ | 1,314 | $ | (1,725 | ) | $ | 1,023 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 10 | $ | — | $ | 894 | $ | — | $ | 904 | |||||||||
Restricted cash | — | — | 1 | — | 1 | ||||||||||||||
Accounts receivable, net | — | — | 2,628 | — | 2,628 | ||||||||||||||
Intercompany receivables, current | 286 | 1,397 | 2,046 | (3,729 | ) | — | |||||||||||||
Inventories | — | — | 1,104 | — | 1,104 | ||||||||||||||
Other current assets | — | — | 587 | — | 587 | ||||||||||||||
Total current assets | 296 | 1,397 | 7,260 | (3,729 | ) | 5,224 | |||||||||||||
Long-term assets: | |||||||||||||||||||
Intercompany receivables, long-term | 775 | 947 | 1,519 | (3,241 | ) | — | |||||||||||||
Property, net | — | — | 3,343 | — | 3,343 | ||||||||||||||
Investments in affiliates | — | — | 228 | — | 228 | ||||||||||||||
Investments in subsidiaries | 6,071 | 1,644 | — | (7,715 | ) | — | |||||||||||||
Intangible assets, net | — | — | 1,402 | — | 1,402 | ||||||||||||||
Other long-term assets | — | 42 | 507 | — | 549 | ||||||||||||||
Total long-term assets | 6,846 | 2,633 | 6,999 | (10,956 | ) | 5,522 | |||||||||||||
Total assets | $ | 7,142 | $ | 4,030 | $ | 14,259 | $ | (14,685 | ) | $ | 10,746 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Short-term debt | $ | — | $ | — | $ | 34 | $ | — | $ | 34 | |||||||||
Accounts payable | 2 | — | 2,579 | — | 2,581 | ||||||||||||||
Intercompany payables, current | 3,336 | 89 | 303 | (3,728 | ) | — | |||||||||||||
Accrued liabilities | — | 29 | 1,245 | — | 1,274 | ||||||||||||||
Total current liabilities | 3,338 | 118 | 4,161 | (3,728 | ) | 3,889 | |||||||||||||
Long-term liabilities: | |||||||||||||||||||
Long-term debt | — | 2,398 | 19 | — | 2,417 | ||||||||||||||
Intercompany payables, long-term | 1,294 | 1,001 | 947 | (3,242 | ) | — | |||||||||||||
Pension benefit obligations | — | — | 1,011 | — | 1,011 | ||||||||||||||
Other long-term liabilities | — | 11 | 405 | — | 416 | ||||||||||||||
Total long-term liabilities | 1,294 | 3,410 | 2,382 | (3,242 | ) | 3,844 | |||||||||||||
Total liabilities | 4,632 | 3,528 | 6,543 | (6,970 | ) | 7,733 | |||||||||||||
Total Delphi shareholders’ equity | 2,510 | 502 | 7,213 | (7,715 | ) | 2,510 | |||||||||||||
Noncontrolling interest | — | — | 503 | — | 503 | ||||||||||||||
Total shareholders’ equity | 2,510 | 502 | 7,716 | (7,715 | ) | 3,013 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 7,142 | $ | 4,030 | $ | 14,259 | $ | (14,685 | ) | $ | 10,746 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 7 | $ | — | $ | 1,382 | $ | — | $ | 1,389 | |||||||||
Restricted cash | — | — | 4 | — | 4 | ||||||||||||||
Accounts receivable, net | — | — | 2,662 | — | 2,662 | ||||||||||||||
Intercompany receivables, current | 452 | 1,123 | 948 | (2,523 | ) | — | |||||||||||||
Inventories | — | — | 1,102 | (9 | ) | 1,093 | |||||||||||||
Other current assets | 1 | 10 | 600 | (7 | ) | 604 | |||||||||||||
Total current assets | 460 | 1,133 | 6,698 | (2,539 | ) | 5,752 | |||||||||||||
Long-term assets: | |||||||||||||||||||
Intercompany receivables, long-term | 561 | 888 | 1,283 | (2,732 | ) | — | |||||||||||||
Property, net | — | — | 3,216 | — | 3,216 | ||||||||||||||
Investments in affiliates | — | — | 234 | — | 234 | ||||||||||||||
Investments in subsidiaries | 5,181 | 884 | — | (6,065 | ) | — | |||||||||||||
Intangible assets, net | — | — | 1,219 | — | 1,219 | ||||||||||||||
Other long-term assets | — | 43 | 581 | 2 | 626 | ||||||||||||||
Total long-term assets | 5,742 | 1,815 | 6,533 | (8,795 | ) | 5,295 | |||||||||||||
Total assets | $ | 6,202 | $ | 2,948 | $ | 13,231 | $ | (11,334 | ) | $ | 11,047 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Short-term debt | $ | — | $ | 25 | $ | 36 | $ | — | $ | 61 | |||||||||
Accounts payable | — | — | 2,595 | — | 2,595 | ||||||||||||||
Intercompany payables, current | 2,008 | 204 | 301 | (2,513 | ) | — | |||||||||||||
Accrued liabilities | — | 23 | 1,222 | (7 | ) | 1,238 | |||||||||||||
Total current liabilities | 2,008 | 252 | 4,154 | (2,520 | ) | 3,894 | |||||||||||||
Long-term liabilities: | |||||||||||||||||||
Long-term debt | — | 2,339 | 12 | — | 2,351 | ||||||||||||||
Intercompany payables, long-term | 1,283 | 571 | 888 | (2,742 | ) | — | |||||||||||||
Pension benefit obligations | — | — | 959 | — | 959 | ||||||||||||||
Other long-term liabilities | — | — | 409 | — | 409 | ||||||||||||||
Total long-term liabilities | 1,283 | 2,910 | 2,268 | (2,742 | ) | 3,719 | |||||||||||||
Total liabilities | 3,291 | 3,162 | 6,422 | (5,262 | ) | 7,613 | |||||||||||||
Total Delphi shareholders’ equity | 2,911 | (214 | ) | 6,286 | (6,072 | ) | 2,911 | ||||||||||||
Noncontrolling interest | — | — | 523 | — | 523 | ||||||||||||||
Total shareholders’ equity | 2,911 | (214 | ) | 6,809 | (6,072 | ) | 3,434 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 6,202 | $ | 2,948 | $ | 13,231 | $ | (11,334 | ) | $ | 11,047 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net cash provided by operating activities | $ | 33 | $ | — | $ | 2,102 | $ | — | $ | 2,135 | |||||||||
Cash flows from investing activities: | |||||||||||||||||||
Capital expenditures | — | — | (855 | ) | — | (855 | ) | ||||||||||||
Proceeds from sale of property/investments | — | — | 16 | — | 16 | ||||||||||||||
Cost of business and technology acquisitions, net of cash acquired | — | (345 | ) | (5 | ) | — | (350 | ) | |||||||||||
Decrease in restricted cash | — | — | 3 | — | 3 | ||||||||||||||
Loans to affiliates | — | (1,075 | ) | (1,554 | ) | 2,629 | — | ||||||||||||
Repayments of loans from affiliates | 60 | 165 | 304 | (529 | ) | — | |||||||||||||
Return of investments in subsidiaries | — | 389 | — | (389 | ) | — | |||||||||||||
Net cash provided by (used in) investing activities | 60 | (866 | ) | (2,091 | ) | 1,711 | (1,186 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Net proceeds from other short-term debt agreements | — | — | 7 | — | 7 | ||||||||||||||
Repayments under long-term debt agreements | — | (164 | ) | — | — | (164 | ) | ||||||||||||
Repayment of senior notes | — | (526 | ) | — | — | (526 | ) | ||||||||||||
Proceeds from issuance of senior notes, net of issuance costs | — | 691 | — | — | 691 | ||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | (73 | ) | — | (73 | ) | ||||||||||||
Proceeds from borrowings from affiliates | 1,594 | 1,035 | — | (2,629 | ) | — | |||||||||||||
Payments on borrowings from affiliates | (359 | ) | (170 | ) | — | 529 | — | ||||||||||||
Capital distributions to affiliates | — | — | (389 | ) | 389 | — | |||||||||||||
Repurchase of ordinary shares | (1,024 | ) | — | — | — | (1,024 | ) | ||||||||||||
Distribution of cash dividends | (301 | ) | — | — | — | (301 | ) | ||||||||||||
Taxes withheld and paid on employees' restricted share awards | — | — | (8 | ) | — | (8 | ) | ||||||||||||
Net cash (used in) provided by financing activities | (90 | ) | 866 | (463 | ) | (1,711 | ) | (1,398 | ) | ||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | (36 | ) | — | (36 | ) | ||||||||||||
Increase (decrease) in cash and cash equivalents | 3 | — | (488 | ) | — | (485 | ) | ||||||||||||
Cash and cash equivalents at beginning of year | 7 | — | 1,382 | — | 1,389 | ||||||||||||||
Cash and cash equivalents at end of year | $ | 10 | $ | — | $ | 894 | $ | — | $ | 904 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (65 | ) | $ | — | $ | 1,883 | $ | (68 | ) | $ | 1,750 | |||||||
Cash flows from investing activities: | |||||||||||||||||||
Capital expenditures | — | — | (682 | ) | — | (682 | ) | ||||||||||||
Proceeds from sale of property/investments | — | — | 33 | — | 33 | ||||||||||||||
Cost of business and technology acquisitions, net of cash acquired | — | — | (10 | ) | — | (10 | ) | ||||||||||||
Decrease in restricted cash | — | — | 4 | — | 4 | ||||||||||||||
Loans to affiliates | — | (1,174 | ) | (414 | ) | 1,588 | — | ||||||||||||
Repayments of loans from affiliates | — | 402 | 548 | (950 | ) | — | |||||||||||||
Return of investments in subsidiaries | — | 845 | — | (845 | ) | — | |||||||||||||
Net cash provided by (used in) investing activities | — | 73 | (521 | ) | (207 | ) | (655 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Net repayments under other short-term debt agreements | — | — | (80 | ) | — | (80 | ) | ||||||||||||
Repayments under long-term debt agreements | — | (1,353 | ) | — | — | (1,353 | ) | ||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 560 | — | — | 560 | ||||||||||||||
Proceeds from issuance of senior notes, net of issuance costs | — | 788 | — | — | 788 | ||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | (55 | ) | — | (55 | ) | ||||||||||||
Proceeds from borrowings from affiliates | 1,451 | — | 137 | (1,588 | ) | — | |||||||||||||
Payments on borrowings from affiliates | (713 | ) | — | (237 | ) | 950 | — | ||||||||||||
Capital distributions to affiliates | — | — | (845 | ) | 845 | — | |||||||||||||
Dividends paid to affiliates | — | (68 | ) | — | 68 | — | |||||||||||||
Repurchase of ordinary shares | (457 | ) | — | — | — | (457 | ) | ||||||||||||
Distribution of cash dividends | (211 | ) | — | — | — | (211 | ) | ||||||||||||
Taxes withheld and paid on employees' restricted share awards | — | — | (14 | ) | — | (14 | ) | ||||||||||||
Net cash provided by (used in) financing activities | 70 | (73 | ) | (1,094 | ) | 275 | (822 | ) | |||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | 11 | — | 11 | ||||||||||||||
Increase in cash and cash equivalents | 5 | — | 279 | — | 284 | ||||||||||||||
Cash and cash equivalents at beginning of year | 2 | — | 1,103 | — | 1,105 | ||||||||||||||
Cash and cash equivalents at end of year | $ | 7 | $ | — | $ | 1,382 | $ | — | $ | 1,389 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (139 | ) | $ | — | $ | 1,617 | $ | — | $ | 1,478 | ||||||||
Cash flows from investing activities: | |||||||||||||||||||
Capital expenditures | — | — | (705 | ) | — | (705 | ) | ||||||||||||
Proceeds from sale of property/investments | — | — | 20 | — | 20 | ||||||||||||||
Cost of acquisitions, net of cash acquired | — | — | (980 | ) | — | (980 | ) | ||||||||||||
Decrease in restricted cash | — | — | 1 | — | 1 | ||||||||||||||
Repayment of loans to related parties | — | — | 14 | — | 14 | ||||||||||||||
Acquisition of minority held shares | — | — | (16 | ) | — | (16 | ) | ||||||||||||
Dividends from equity method investments in excess of earnings | — | — | 37 | — | 37 | ||||||||||||||
Loans to affiliates | — | (637 | ) | (474 | ) | 1,111 | — | ||||||||||||
Repayments of loans from affiliates | 9 | 154 | 100 | (263 | ) | — | |||||||||||||
Other, net | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Net cash provided by (used in) investing activities | 9 | (483 | ) | (2,005 | ) | 848 | (1,631 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Net repayments under other short-term debt agreements | — | — | (8 | ) | — | (8 | ) | ||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 358 | — | — | 358 | ||||||||||||||
Repayments of senior secured term loans | — | (5 | ) | — | — | (5 | ) | ||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | (47 | ) | — | (47 | ) | ||||||||||||
Proceeds from borrowings from affiliates | 636 | 239 | 236 | (1,111 | ) | — | |||||||||||||
Payments on borrowings from affiliates | (154 | ) | (109 | ) | — | 263 | — | ||||||||||||
Repurchase of ordinary shares | (403 | ) | — | — | — | (403 | ) | ||||||||||||
Net cash provided by (used in) financing activities | 79 | 483 | 181 | (848 | ) | (105 | ) | ||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | — | — | — | ||||||||||||||
Decrease in cash and cash equivalents | (51 | ) | — | (207 | ) | — | (258 | ) | |||||||||||
Cash and cash equivalents at beginning of year | 53 | — | 1,310 | — | 1,363 | ||||||||||||||
Cash and cash equivalents at end of year | $ | 2 | $ | — | $ | 1,103 | $ | — | $ | 1,105 |
|
• | Electrical/Electronic Architecture, which includes complete electrical architecture and component products. |
• | Powertrain Systems, which includes extensive systems integration expertise in gasoline, diesel and fuel handling and full end-to-end systems including fuel injection, combustion, electronics controls, exhaust handling, test and validation capabilities, aftermarket, and original equipment service. |
• | Electronics and Safety, which includes component and systems integration expertise in infotainment and connectivity, body controls and security systems, displays, mechatronics, passive and active safety electronics and electric and hybrid electric vehicle power electronics, as well as advanced development of software. |
• | Thermal Systems, which includes heating, ventilating and air conditioning (“HVAC”) systems, components for multiple transportation and other adjacent markets, and powertrain cooling and related technologies. |
• | Eliminations and Other, which includes i) the elimination of inter-segment transactions, and ii) certain other expenses and income of a non-operating or strategic nature. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2014: | |||||||||||||||||||||||
Net sales | $ | 8,274 | $ | 4,575 | $ | 2,859 | $ | 1,556 | $ | (241 | ) | $ | 17,023 | ||||||||||
Depreciation and amortization | $ | 265 | $ | 194 | $ | 79 | $ | 49 | $ | — | $ | 587 | |||||||||||
Adjusted operating income | $ | 1,080 | $ | 533 | $ | 352 | $ | 53 | $ | — | $ | 2,018 | |||||||||||
Operating income (2) | $ | 1,008 | $ | 474 | $ | 318 | $ | 47 | $ | — | $ | 1,847 | |||||||||||
Equity income (loss) | $ | 21 | $ | 1 | $ | — | $ | 13 | $ | (18 | ) | $ | 17 | ||||||||||
Net income attributable to noncontrolling interest | $ | 35 | $ | 36 | $ | — | $ | 18 | $ | — | $ | 89 | |||||||||||
Capital expenditures | $ | 326 | $ | 315 | $ | 89 | $ | 76 | $ | 49 | $ | 855 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2013: | |||||||||||||||||||||||
Net sales | $ | 7,972 | $ | 4,424 | $ | 2,830 | $ | 1,468 | $ | (231 | ) | $ | 16,463 | ||||||||||
Depreciation and amortization | $ | 236 | $ | 188 | $ | 73 | $ | 43 | $ | — | $ | 540 | |||||||||||
Adjusted operating income | $ | 1,001 | $ | 483 | $ | 323 | $ | 37 | $ | — | $ | 1,844 | |||||||||||
Operating income (3) | $ | 958 | $ | 431 | $ | 267 | $ | 28 | $ | — | $ | 1,684 | |||||||||||
Equity income (loss) | $ | 15 | $ | 4 | $ | — | $ | 18 | $ | (3 | ) | $ | 34 | ||||||||||
Net income attributable to noncontrolling interest | $ | 40 | $ | 31 | $ | — | $ | 18 | $ | — | $ | 89 | |||||||||||
Capital expenditures | $ | 293 | $ | 224 | $ | 64 | $ | 77 | $ | 24 | $ | 682 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2012: | |||||||||||||||||||||||
Net sales | $ | 6,815 | $ | 4,656 | $ | 2,732 | $ | 1,541 | $ | (225 | ) | $ | 15,519 | ||||||||||
Depreciation and amortization | $ | 164 | $ | 182 | $ | 97 | $ | 43 | $ | — | $ | 486 | |||||||||||
Adjusted operating income | $ | 781 | $ | 541 | $ | 281 | $ | 68 | $ | — | $ | 1,671 | |||||||||||
Operating income (4) | $ | 723 | $ | 516 | $ | 177 | $ | 60 | $ | — | $ | 1,476 | |||||||||||
Equity income (loss) | $ | 13 | $ | 1 | $ | 3 | $ | 11 | $ | (1 | ) | $ | 27 | ||||||||||
Net income attributable to noncontrolling interest | $ | 37 | $ | 31 | $ | — | $ | 15 | $ | — | $ | 83 | |||||||||||
Capital expenditures | $ | 238 | $ | 304 | $ | 66 | $ | 63 | $ | 34 | $ | 705 |
(1) | Eliminations and Other includes the elimination of inter-segment transactions. |
(2) | Includes charges recorded in 2014 related to costs associated with employee termination benefits and other exit costs of $56 million for Electrical/Electronic Architecture, $55 million for Powertrain Systems, $28 million for Electronics and Safety and $5 million for Thermal Systems. |
(3) | Includes charges recorded in 2013 related to costs associated with employee termination benefits and other exit costs of $28 million for Electrical/Electronic Architecture, $52 million for Powertrain Systems, $56 million for Electronics and Safety and $9 million for Thermal Systems. |
(4) | Includes charges recorded in 2012 related to costs associated with employee termination benefits and other exit costs of $49 million for Electrical/Electronic Architecture, $25 million for Powertrain Systems, $89 million for Electronics and Safety and $8 million for Thermal Systems. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Balance as of December 31, 2014: | |||||||||||||||||||||||
Investment in affiliates | $ | 64 | $ | 65 | $ | — | $ | 112 | $ | (13 | ) | $ | 228 | ||||||||||
Goodwill | $ | 648 | $ | 8 | $ | — | $ | — | $ | — | $ | 656 | |||||||||||
Total segment assets | $ | 5,795 | $ | 3,885 | $ | 2,064 | $ | 1,012 | $ | (2,010 | ) | $ | 10,746 | ||||||||||
Balance as of December 31, 2013: | |||||||||||||||||||||||
Investment in affiliates | $ | 48 | $ | 72 | $ | — | $ | 105 | $ | 9 | $ | 234 | |||||||||||
Goodwill | $ | 487 | $ | 9 | $ | — | $ | — | $ | — | $ | 496 | |||||||||||
Total segment assets | $ | 5,312 | $ | 4,128 | $ | 2,018 | $ | 985 | $ | (1,396 | ) | $ | 11,047 |
(1) | Eliminations and Other includes the elimination of inter-segment transactions. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2014: | |||||||||||||||||||||||
Adjusted operating income | $ | 1,080 | $ | 533 | $ | 352 | $ | 53 | $ | — | $ | 2,018 | |||||||||||
Restructuring | (56 | ) | (55 | ) | (28 | ) | (5 | ) | — | (144 | ) | ||||||||||||
Other acquisition and portfolio project costs | (14 | ) | (3 | ) | (2 | ) | (1 | ) | — | (20 | ) | ||||||||||||
Asset impairments | (2 | ) | (1 | ) | (4 | ) | — | — | (7 | ) | |||||||||||||
Operating income | $ | 1,008 | $ | 474 | $ | 318 | $ | 47 | $ | — | 1,847 | ||||||||||||
Interest expense | (135 | ) | |||||||||||||||||||||
Other expense, net | (7 | ) | |||||||||||||||||||||
Income before income taxes and equity income | 1,705 | ||||||||||||||||||||||
Income tax expense | (282 | ) | |||||||||||||||||||||
Equity income, net of tax | 17 | ||||||||||||||||||||||
Net income | 1,440 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 89 | ||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,351 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2013: | |||||||||||||||||||||||
Adjusted operating income | $ | 1,001 | $ | 483 | $ | 323 | $ | 37 | $ | — | $ | 1,844 | |||||||||||
Restructuring | (28 | ) | (52 | ) | (56 | ) | (9 | ) | — | (145 | ) | ||||||||||||
Other acquisition and portfolio project costs | (15 | ) | — | — | — | — | (15 | ) | |||||||||||||||
Operating income | $ | 958 | $ | 431 | $ | 267 | $ | 28 | $ | — | 1,684 | ||||||||||||
Interest expense | (143 | ) | |||||||||||||||||||||
Other expense, net | (18 | ) | |||||||||||||||||||||
Income before income taxes and equity income | 1,523 | ||||||||||||||||||||||
Income tax expense | (256 | ) | |||||||||||||||||||||
Equity income, net of tax | 34 | ||||||||||||||||||||||
Net income | 1,301 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 89 | ||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,212 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2012: | |||||||||||||||||||||||
Adjusted operating income | $ | 781 | $ | 541 | $ | 281 | $ | 68 | $ | — | $ | 1,671 | |||||||||||
Restructuring | (49 | ) | (25 | ) | (89 | ) | (8 | ) | — | (171 | ) | ||||||||||||
Other acquisition and portfolio project costs | (9 | ) | — | — | — | — | (9 | ) | |||||||||||||||
Asset impairments | — | — | (15 | ) | — | — | (15 | ) | |||||||||||||||
Operating income | $ | 723 | $ | 516 | $ | 177 | $ | 60 | $ | — | 1,476 | ||||||||||||
Interest expense | (136 | ) | |||||||||||||||||||||
Other income, net | 5 | ||||||||||||||||||||||
Income before income taxes and equity income | 1,345 | ||||||||||||||||||||||
Income tax expense | (212 | ) | |||||||||||||||||||||
Equity income, net of tax | 27 | ||||||||||||||||||||||
Net income | 1,160 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 83 | ||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,077 |
Year Ended December 31, 2014 | Year Ended December 31, 2013 | Year Ended December 31, 2012 | |||||||||||||||||||||
Net Sales | Net Property (1) | Net Sales | Net Property (1) | Net Sales | Net Property (1) | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
United States (2) | $ | 5,658 | $ | 772 | $ | 5,300 | $ | 668 | $ | 5,193 | $ | 592 | |||||||||||
Other North America | 208 | 145 | 213 | 145 | 151 | 139 | |||||||||||||||||
Europe, Middle East & Africa (3) | 6,452 | 1,487 | 6,444 | 1,592 | 6,364 | 1,455 | |||||||||||||||||
Asia Pacific (4) | 3,958 | 817 | 3,541 | 674 | 2,827 | 524 | |||||||||||||||||
South America | 747 | 122 | 965 | 137 | 984 | 150 | |||||||||||||||||
Total | $ | 17,023 | $ | 3,343 | $ | 16,463 | $ | 3,216 | $ | 15,519 | $ | 2,860 |
(1) | Net property data represents property, plant and equipment, net of accumulated depreciation. |
(2) | Includes net sales and machinery, equipment and tooling that relate to the Company's maquiladora operations located in Mexico. These assets are utilized to produce products sold to customers located in the United States. |
(3) | Includes Delphi’s country of domicile, Jersey, and the country of Delphi’s principal executive offices, the United Kingdom. The Company had no sales in Jersey in any period. The Company had net sales of $892 million, $727 million, and $726 million in the United Kingdom for the years ended December 31, 2014, 2013 and 2012, respectively. The Company had net property in the United Kingdom of $231 million, $229 million, and $191 million as of December 31, 2014, 2013 and 2012, respectively. The largest portion of net sales in the Europe, Middle East & Africa region was $892 million in the United Kingdom, $1,076 million in Germany and $1,145 million in France for the years ended December 31, 2014, 2013 and 2012, respectively. |
(4) | Net sales and net property in Asia Pacific are primarily attributable to China. |
|
Three Months Ended | |||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | Total | |||||||||||||||
(in millions, except per share amounts) | |||||||||||||||||||
2014 | |||||||||||||||||||
Net sales | $ | 4,276 | $ | 4,451 | $ | 4,144 | $ | 4,152 | $ | 17,023 | |||||||||
Cost of sales | 3,508 | 3,611 | 3,388 | 3,343 | 13,850 | ||||||||||||||
Gross profit | $ | 768 | $ | 840 | $ | 756 | $ | 809 | $ | 3,173 | |||||||||
Operating income | $ | 459 | $ | 488 | $ | 414 | $ | 486 | $ | 1,847 | |||||||||
Net income (1) | $ | 341 | $ | 406 | $ | 325 | $ | 368 | $ | 1,440 | |||||||||
Net income attributable to Delphi | $ | 320 | $ | 382 | $ | 305 | $ | 344 | $ | 1,351 | |||||||||
Basic net income per share: | |||||||||||||||||||
Basic net income per share attributable to Delphi (2) | $ | 1.05 | $ | 1.26 | $ | 1.02 | $ | 1.17 | $ | 4.50 | |||||||||
Weighted average number of basic shares outstanding | 305.85 | 302.68 | 298.59 | 294.11 | 300.27 | ||||||||||||||
Diluted net income per share: | |||||||||||||||||||
Diluted net income per share attributable to Delphi (2) | $ | 1.04 | $ | 1.26 | $ | 1.02 | $ | 1.16 | $ | 4.48 | |||||||||
Weighted average number of diluted shares outstanding | 306.89 | 303.74 | 300.14 | 296.93 | 301.89 | ||||||||||||||
2013 | |||||||||||||||||||
Net sales | $ | 4,024 | $ | 4,240 | $ | 4,017 | $ | 4,182 | $ | 16,463 | |||||||||
Cost of sales | 3,339 | 3,464 | 3,338 | 3,426 | 13,567 | ||||||||||||||
Gross profit | $ | 685 | $ | 776 | $ | 679 | $ | 756 | $ | 2,896 | |||||||||
Operating income | $ | 397 | $ | 483 | $ | 387 | $ | 417 | $ | 1,684 | |||||||||
Net income (3) | $ | 298 | $ | 389 | $ | 293 | $ | 321 | $ | 1,301 | |||||||||
Net income attributable to Delphi | $ | 276 | $ | 367 | $ | 271 | $ | 298 | $ | 1,212 | |||||||||
Basic net income per share: | |||||||||||||||||||
Basic net income per share attributable to Delphi (2) | $ | 0.88 | $ | 1.18 | $ | 0.88 | $ | 0.97 | $ | 3.90 | |||||||||
Weighted average number of basic shares outstanding | 314.68 | 311.93 | 309.68 | 307.08 | 310.82 | ||||||||||||||
Diluted net income per share: | |||||||||||||||||||
Diluted net income per share attributable to Delphi (2) | $ | 0.88 | $ | 1.17 | $ | 0.87 | $ | 0.97 | $ | 3.89 | |||||||||
Weighted average number of diluted shares outstanding | 315.36 | 312.69 | 310.62 | 308.64 | 311.80 |
(1) | In the first quarter of 2014, Delphi recognized a loss on extinguishment of debt of $34 million. |
(2) | Due to the use of the weighted average shares outstanding for each quarter for computing earnings per share, the sum of the quarterly per share amounts may not equal the per share amount for the year. |
(3) | In the first quarter of 2013, Delphi recognized a loss on debt extinguishment of $39 million. |
|
Percentage of Total Net Sales | Accounts and Other Receivables | ||||||||||||||||
Year Ended December 31, | December 31, 2014 | December 31, 2013 | |||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||
(in millions) | |||||||||||||||||
GM | 17 | % | 17 | % | 18 | % | $ | 358 | $ | 377 | |||||||
VW | 10 | % | 10 | % | 11 | % | 203 | 199 |
|
Percentage of Total Net Sales | Accounts and Other Receivables | ||||||||||||||||
Year Ended December 31, | December 31, 2014 | December 31, 2013 | |||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||
(in millions) | |||||||||||||||||
GM | 17 | % | 17 | % | 18 | % | $ | 358 | $ | 377 | |||||||
VW | 10 | % | 10 | % | 11 | % | 203 | 199 |
|
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Productive material | $ | 622 | $ | 584 | |||
Work-in-process | 117 | 142 | |||||
Finished goods | 365 | 367 | |||||
Total | $ | 1,104 | $ | 1,093 |
|
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Value added tax receivable | $ | 192 | $ | 177 | |||
Deferred income taxes (Note 14) | 182 | 133 | |||||
Prepaid insurance and other expenses | 60 | 59 | |||||
Reimbursable engineering costs | 60 | 76 | |||||
Notes receivable | 29 | 45 | |||||
Income and other taxes receivable | 35 | 57 | |||||
Deposits to vendors | 8 | 9 | |||||
Derivative financial instruments (Note 17) | — | 15 | |||||
Other | 21 | 33 | |||||
Total | $ | 587 | $ | 604 |
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Deferred income taxes (Note 14) | $ | 249 | $ | 283 | |||
Debt issuance costs (Note 11) | 42 | 43 | |||||
Income and other taxes receivable | 69 | 123 | |||||
Reimbursable engineering costs | 89 | 79 | |||||
Value added tax receivable | 33 | 29 | |||||
Derivative financial instruments (Note 17) | — | 5 | |||||
Other | 67 | 64 | |||||
Total | $ | 549 | $ | 626 |
|
December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Current assets | $ | 596 | $ | 608 | |||
Non-current assets | 449 | 474 | |||||
Total assets | $ | 1,045 | $ | 1,082 | |||
Current liabilities | $ | 375 | $ | 362 | |||
Non-current liabilities | 209 | 257 | |||||
Shareholders’ equity | 461 | 463 | |||||
Total liabilities and shareholders’ equity | $ | 1,045 | $ | 1,082 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Net sales | $ | 1,674 | $ | 1,773 | $ | 1,737 | |||||
Gross profit | 229 | 237 | 184 | ||||||||
Net income | 27 | 63 | 43 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Sales to affiliates | $ | 61 | $ | 52 | $ | 74 | |||||
Purchases from affiliates | 115 | 113 | 112 |
|
Estimated Useful Lives | December 31, | ||||||||
2014 | 2013 | ||||||||
(Years) | (in millions) | ||||||||
Land | — | $ | 153 | $ | 172 | ||||
Land and leasehold improvements | 3-20 | 115 | 100 | ||||||
Buildings | 40 | 660 | 665 | ||||||
Machinery, equipment and tooling | 3-20 | 3,630 | 3,311 | ||||||
Furniture and office equipment | 3-10 | 263 | 214 | ||||||
Construction in progress | — | 382 | 344 | ||||||
Total | 5,203 | 4,806 | |||||||
Less: accumulated depreciation | (1,860 | ) | (1,590 | ) | |||||
Total property, net | $ | 3,343 | $ | 3,216 |
|
As of December 31, 2014 | As of December 31, 2013 | ||||||||||||||||||||||||
Estimated Useful Lives | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||
(Years) | (in millions) | (in millions) | |||||||||||||||||||||||
Amortized intangible assets: | |||||||||||||||||||||||||
Patents and developed technology | 6-15 | $ | 681 | $ | 259 | $ | 422 | $ | 671 | $ | 201 | $ | 470 | ||||||||||||
Customer relationships | 4-14 | 396 | 145 | 251 | 297 | 125 | 172 | ||||||||||||||||||
Trade names | 5-20 | 99 | 26 | 73 | 102 | 21 | 81 | ||||||||||||||||||
Total | 1,176 | 430 | 746 | 1,070 | 347 | 723 | |||||||||||||||||||
Unamortized intangible assets: | |||||||||||||||||||||||||
Goodwill | — | 656 | — | 656 | 496 | — | 496 | ||||||||||||||||||
Total | $ | 1,832 | $ | 430 | $ | 1,402 | $ | 1,566 | $ | 347 | $ | 1,219 |
Year Ending December 31, | |||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | |||||||||||||||
(in millions) | |||||||||||||||||||
Estimated amortization expense | $ | 104 | $ | 96 | $ | 93 | $ | 85 | $ | 71 |
2014 | 2013 | ||||||
(in millions) | |||||||
Balance at January 1 | $ | 1,566 | $ | 1,519 | |||
Acquisitions | 384 | 12 | |||||
Foreign currency translation and other | (118 | ) | 35 | ||||
Balance at December 31 | $ | 1,832 | $ | 1,566 |
2014 | 2013 | ||||||
(in millions) | |||||||
Balance at January 1 | $ | 347 | $ | 243 | |||
Amortization | 101 | 104 | |||||
Foreign currency translation and other | (18 | ) | — | ||||
Balance at December 31 | $ | 430 | $ | 347 |
Electrical/Electronic Architecture | Powertrain Systems | Total | |||||||||
(in millions) | |||||||||||
Balance at January 1, 2013 | $ | 465 | $ | 8 | $ | 473 | |||||
Foreign currency translation and other | 22 | 1 | 23 | ||||||||
Balance at December 31, 2013 | $ | 487 | $ | 9 | $ | 496 | |||||
Acquisitions | 223 | — | 223 | ||||||||
Foreign currency translation and other | (62 | ) | (1 | ) | (63 | ) | |||||
Balance at December 31, 2014 | $ | 648 | $ | 8 | $ | 656 |
|
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Payroll-related obligations | $ | 254 | $ | 269 | |||
Employee benefits, including current pension obligations | 130 | 130 | |||||
Income and other taxes payable | 262 | 280 | |||||
Warranty obligations (Note 9) | 73 | 75 | |||||
Restructuring (Note 10) | 82 | 94 | |||||
Customer deposits | 35 | 38 | |||||
Deferred income taxes (Note 14) | 8 | 1 | |||||
Derivative financial instruments (Note 17) | 64 | 16 | |||||
Accrued interest | 30 | 24 | |||||
Other | 336 | 311 | |||||
Total | $ | 1,274 | $ | 1,238 |
December 31, 2014 | December 31, 2013 | ||||||
(in millions) | |||||||
Environmental (Note 13) | $ | 18 | $ | 18 | |||
Extended disability benefits | 11 | 9 | |||||
Warranty obligations (Note 9) | 82 | 94 | |||||
Restructuring (Note 10) | 17 | 45 | |||||
Payroll-related obligations | 10 | 12 | |||||
Accrued income taxes | 29 | 34 | |||||
Deferred income taxes (Note 14) | 167 | 151 | |||||
Derivative financial instruments (Note 17) | 40 | 6 | |||||
Other | 42 | 40 | |||||
Total | $ | 416 | $ | 409 |
|
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Accrual balance at beginning of year | $ | 169 | $ | 166 | |||
Provision for estimated warranties incurred during the year | 59 | 68 | |||||
Provision for changes in estimate for pre-existing warranties | (4 | ) | (4 | ) | |||
Settlements made during the year (in cash or in kind) | (61 | ) | (68 | ) | |||
Foreign currency translation and other | (8 | ) | 7 | ||||
Accrual balance at end of year | $ | 155 | $ | 169 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Electrical/Electronic Architecture | $ | 56 | $ | 28 | $ | 49 | |||||
Powertrain Systems | 55 | 52 | 25 | ||||||||
Electronics and Safety | 28 | 56 | 89 | ||||||||
Thermal Systems | 5 | 9 | 8 | ||||||||
Total | $ | 144 | $ | 145 | $ | 171 |
Employee Termination Benefits Liability | Other Exit Costs Liability | Total | |||||||||
(in millions) | |||||||||||
Accrual balance at January 1, 2013 | $ | 157 | $ | 6 | $ | 163 | |||||
Provision for estimated expenses incurred during the year | 143 | 2 | 145 | ||||||||
Payments made during the year | (166 | ) | (4 | ) | (170 | ) | |||||
Foreign currency and other | 1 | — | 1 | ||||||||
Accrual balance at December 31, 2013 | $ | 135 | $ | 4 | $ | 139 | |||||
Provision for estimated expenses incurred during the year | $ | 143 | $ | 1 | $ | 144 | |||||
Payments made during the year | (166 | ) | (3 | ) | (169 | ) | |||||
Foreign currency and other | (15 | ) | — | (15 | ) | ||||||
Accrual balance at December 31, 2014 | $ | 97 | $ | 2 | $ | 99 |
|
December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Accounts receivable factoring | $ | — | $ | 1 | |||
5.875%, senior notes, due 2019 | — | 500 | |||||
6.125%, senior notes, due 2021 | 500 | 500 | |||||
5.00%, senior notes, due 2023 | 800 | 800 | |||||
4.15%, senior notes, due 2024 | 698 | — | |||||
Tranche A Term Loan, due 2018 | 400 | 564 | |||||
Capital leases and other | 53 | 47 | |||||
Total debt | 2,451 | 2,412 | |||||
Less: current portion | (34 | ) | (61 | ) | |||
Long-term debt | $ | 2,417 | $ | 2,351 |
Debt and Capital Lease Obligations | |||
(in millions) | |||
2015 | $ | 34 | |
2016 | 14 | ||
2017 | 1 | ||
2018 | 401 | ||
2019 | 1 | ||
Thereafter | 2,002 | ||
Total | $ | 2,453 |
December 31, 2014 | December 31, 2013 | ||||||||||
LIBOR plus | ABR plus | LIBOR plus | ABR plus | ||||||||
Revolving Credit Facility | 1.00 | % | 0.25 | % | 1.25 | % | 0.25 | % | |||
Tranche A Term Loan | 1.00 | % | 0.25 | % | 1.25 | % | 0.25 | % |
Borrowings as of | |||||||||
December 31, 2014 | Rates effective as of | ||||||||
LIBOR plus | (in millions) | December 31, 2014 | |||||||
Revolving Credit Facility | 1.00 | % | $ | — | — | % | |||
Tranche A Term Loan | 1.00 | % | 400 | 1.1875 | % |
|
U.S. Plans | Non-U.S. Plans | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(in millions) Plans with ABO in Excess of Plan Assets | |||||||||||||||
PBO | $ | 60 | $ | 69 | $ | 2,092 | $ | 1,956 | |||||||
ABO | 60 | 69 | 1,870 | 1,749 | |||||||||||
Fair value of plan assets at end of year | — | — | 1,133 | 1,052 | |||||||||||
Plans with Plan Assets in Excess of ABO | |||||||||||||||
PBO | $ | — | $ | — | $ | 146 | $ | 149 | |||||||
ABO | — | — | 98 | 100 | |||||||||||
Fair value of plan assets at end of year | — | — | 131 | 147 | |||||||||||
Total | |||||||||||||||
PBO | $ | 60 | $ | 69 | $ | 2,238 | $ | 2,105 | |||||||
ABO | 60 | 69 | 1,968 | 1,849 | |||||||||||
Fair value of plan assets at end of year | — | — | 1,264 | 1,199 |
Pension Benefits | |||||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Weighted-average discount rate | 2.50 | % | 3.00 | % | 3.67 | % | 4.58 | % | |||
Weighted-average rate of increase in compensation levels | N/A | N/A | 3.65 | % | 3.85 | % |
Pension Benefits | |||||||||||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||
Weighted-average discount rate | 3.00 | % | 2.40 | % | 3.30 | % | 4.58 | % | 4.41 | % | 5.24 | % | |||||
Weighted-average rate of increase in compensation levels | N/A | N/A | N/A | 3.85 | % | 3.50 | % | 3.66 | % | ||||||||
Weighted-average expected long-term rate of return on plan assets | N/A | N/A | N/A | 6.35 | % | 6.44 | % | 6.43 | % |
Change in Assumption | Impact on Pension Expense | Impact on PBO | ||
25 basis point (“bp”) decrease in discount rate | + $8 million | + $102 million | ||
25 bp increase in discount rate | - $6 million | - $95 million | ||
25 bp decrease in long-term expected return on assets | + $3 million | — | ||
25 bp increase in long-term expected return on assets | - $3 million | — |
Projected Pension Benefit Payments | |||||||
U.S. Plans | Non-U.S. Plans | ||||||
(in millions) | |||||||
2015 | $ | 9 | $ | 81 | |||
2016 | 10 | 72 | |||||
2017 | 10 | 76 | |||||
2018 | 9 | 81 | |||||
2019 | 7 | 86 | |||||
2020 – 2024 | 15 | 535 |
Fair Value Measurements at December 31, 2014 | ||||||||||||||||
Asset Category | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
(in millions) | ||||||||||||||||
Cash | $ | 29 | $ | 29 | $ | — | $ | — | ||||||||
Time deposits | 8 | — | 8 | — | ||||||||||||
Equity mutual funds | 461 | — | 461 | — | ||||||||||||
Bond mutual funds | 265 | — | 265 | — | ||||||||||||
Real estate trust funds | 41 | — | — | 41 | ||||||||||||
Hedge Funds | 102 | — | — | 102 | ||||||||||||
Insurance contracts | 1 | — | — | 1 | ||||||||||||
Debt securities | 307 | 291 | 16 | — | ||||||||||||
Equity securities | 50 | 50 | — | — | ||||||||||||
Total | $ | 1,264 | $ | 370 | $ | 750 | $ | 144 |
Fair Value Measurements at December 31, 2013 | ||||||||||||||||
Asset Category | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
(in millions) | ||||||||||||||||
Cash | $ | 64 | $ | 64 | $ | — | $ | — | ||||||||
Time deposits | 7 | — | 7 | — | ||||||||||||
Equity mutual funds | 412 | — | 412 | — | ||||||||||||
Bond mutual funds | 271 | — | 271 | — | ||||||||||||
Real estate trust funds | 45 | — | — | 45 | ||||||||||||
Hedge Funds | 90 | — | — | 90 | ||||||||||||
Insurance contracts | 4 | — | — | 4 | ||||||||||||
Debt securities | 249 | 249 | — | — | ||||||||||||
Equity securities | 57 | 57 | — | — | ||||||||||||
Total | $ | 1,199 | $ | 370 | $ | 690 | $ | 139 |
Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | |||||||||||
Real Estate Trust Fund | Hedge Funds | Insurance Contracts | |||||||||
(in millions) | |||||||||||
Beginning balance at December 31, 2012 | $ | 42 | $ | 91 | $ | 3 | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at the reporting date | 2 | 4 | — | ||||||||
Purchases, sales and settlements | 1 | (5 | ) | 1 | |||||||
Ending balance at December 31, 2013 | $ | 45 | $ | 90 | $ | 4 | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at the reporting date | (5 | ) | 5 | — | |||||||
Purchases, sales and settlements | 1 | 7 | (3 | ) | |||||||
Ending balance at December 31, 2014 | $ | 41 | $ | 102 | $ | 1 |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Benefit obligation at beginning of year | $ | 2,105 | $ | 1,972 | |||
Service cost | 57 | 53 | |||||
Interest cost | 94 | 85 | |||||
Actuarial loss | 255 | 39 | |||||
Benefits paid | (100 | ) | (86 | ) | |||
Impact of curtailments | 2 | (5 | ) | ||||
Exchange rate movements and other | (175 | ) | 47 | ||||
Benefit obligation at end of year | 2,238 | 2,105 | |||||
Change in plan assets: | |||||||
Fair value of plan assets at beginning of year | 1,199 | 1,109 | |||||
Actual return on plan assets | 156 | 56 | |||||
Delphi contributions | 97 | 98 | |||||
Benefits paid | (100 | ) | (86 | ) | |||
Exchange rate movements and other | (88 | ) | 22 | ||||
Fair value of plan assets at end of year | 1,264 | 1,199 | |||||
Underfunded status | (974 | ) | (906 | ) | |||
Amounts recognized in the consolidated balance sheets consist of: | |||||||
Current liabilities | (19 | ) | (14 | ) | |||
Non-current liabilities | (955 | ) | (892 | ) | |||
Total | (974 | ) | (906 | ) | |||
Amounts recognized in accumulated other comprehensive income consist of (pre-tax): | |||||||
Actuarial loss | 409 | 278 | |||||
Prior service cost | — | 1 | |||||
Total | $ | 409 | $ | 279 |
Non-U.S. Plans | |||||||||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Service cost | $ | 57 | $ | 53 | $ | 44 | |||||
Interest cost | 94 | 85 | 84 | ||||||||
Expected return on plan assets | (77 | ) | (70 | ) | (65 | ) | |||||
Settlement loss | 3 | 2 | — | ||||||||
Curtailment loss | 2 | — | — | ||||||||
Amortization of actuarial losses | 8 | 7 | — | ||||||||
Other | — | 1 | 1 | ||||||||
Net periodic benefit cost | $ | 87 | $ | 78 | $ | 64 |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Benefit obligation at beginning of year | $ | 69 | $ | 80 | |||
Interest cost | 2 | 2 | |||||
Actuarial loss (gain) | 2 | (2 | ) | ||||
Benefits paid | (13 | ) | (11 | ) | |||
Benefit obligation at end of year | 60 | 69 | |||||
Change in plan assets: | |||||||
Fair value of plan assets at beginning of year | — | — | |||||
Delphi contributions | 13 | 11 | |||||
Benefits paid | (13 | ) | (11 | ) | |||
Fair value of plan assets at end of year | — | — | |||||
Underfunded status | (60 | ) | (69 | ) | |||
Amounts recognized in the consolidated balance sheets consist of: | |||||||
Current liabilities | (9 | ) | (12 | ) | |||
Non-current liabilities | (51 | ) | (57 | ) | |||
Total | (60 | ) | (69 | ) | |||
Amounts recognized in accumulated other comprehensive income consist of (pre-tax): | |||||||
Actuarial loss | 13 | 11 | |||||
Total | $ | 13 | $ | 11 |
U.S. Plans | |||||||||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Interest cost | $ | 2 | $ | 2 | $ | 3 | |||||
Net periodic benefit cost | $ | 2 | $ | 2 | $ | 3 |
|
Minimum Future Operating Lease Commitments | |||
(in millions) | |||
2015 | $ | 101 | |
2016 | 90 | ||
2017 | 69 | ||
2018 | 45 | ||
2019 | 51 | ||
Thereafter | 50 | ||
Total | $ | 406 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
U.S. income | $ | 249 | $ | 233 | $ | 470 | |||||
Non-U.S. income | 1,456 | 1,290 | 875 | ||||||||
Income before income taxes and equity income | $ | 1,705 | $ | 1,523 | $ | 1,345 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Current income tax expense: | |||||||||||
U.S. federal | $ | 55 | $ | 53 | $ | 71 | |||||
Non-U.S. | 223 | 247 | 199 | ||||||||
U.S. state and local | 10 | 6 | 5 | ||||||||
Total current | 288 | 306 | 275 | ||||||||
Deferred income tax (benefit) expense, net: | |||||||||||
U.S. federal | (37 | ) | (28 | ) | 24 | ||||||
Non-U.S. | 33 | (21 | ) | (88 | ) | ||||||
U.S. state and local | (2 | ) | (1 | ) | 1 | ||||||
Total deferred | (6 | ) | (50 | ) | (63 | ) | |||||
Total income tax provision | $ | 282 | $ | 256 | $ | 212 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Notional U.S. federal income taxes at statutory rate | $ | 597 | $ | 533 | $ | 471 | |||||
Income taxed at other rates | (292 | ) | (281 | ) | (200 | ) | |||||
Change in valuation allowance | 18 | 6 | (29 | ) | |||||||
Other change in tax reserves | (4 | ) | (13 | ) | (13 | ) | |||||
Withholding taxes | 61 | 56 | 22 | ||||||||
Tax credits | (92 | ) | (58 | ) | (13 | ) | |||||
Change in tax law | — | 15 | 6 | ||||||||
Tax settlements | — | — | (26 | ) | |||||||
Other adjustments | (6 | ) | (2 | ) | (6 | ) | |||||
Total income tax expense | $ | 282 | $ | 256 | $ | 212 | |||||
Effective tax rate | 17 | % | 17 | % | 16 | % |
December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Deferred tax assets: | |||||||
Pension | $ | 215 | $ | 208 | |||
Employee benefits | 26 | 28 | |||||
Net operating loss carryforwards | 719 | 614 | |||||
Warranty and other liabilities | 127 | 125 | |||||
Other | 151 | 126 | |||||
Total gross deferred tax assets | 1,238 | 1,101 | |||||
Less: valuation allowances | (747 | ) | (642 | ) | |||
Total deferred tax assets (1) | $ | 491 | $ | 459 | |||
Deferred tax liabilities: | |||||||
Fixed assets | $ | 11 | $ | 39 | |||
Tax on unremitted profits of certain foreign subsidiaries | 74 | 59 | |||||
Intangibles | 150 | 97 | |||||
Total gross deferred tax liabilities | 235 | 195 | |||||
Net deferred tax assets | $ | 256 | $ | 264 |
(1) | Reflects gross amount before jurisdictional netting of deferred tax assets and liabilities. |
December 31, | |||||||
2014 | 2013 | ||||||
(in millions) | |||||||
Current assets | $ | 182 | $ | 133 | |||
Current liabilities | (8 | ) | (1 | ) | |||
Long-term assets | 249 | 283 | |||||
Long-term liabilities | (167 | ) | (151 | ) | |||
Total deferred tax asset | $ | 256 | $ | 264 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Balance at beginning of year | $ | 61 | $ | 74 | $ | 99 | |||||
Liabilities assumed in acquisition | — | — | 2 | ||||||||
Additions related to current year | 11 | — | 3 | ||||||||
Additions related to prior years | — | 16 | 10 | ||||||||
Reductions related to prior years | (7 | ) | (25 | ) | (40 | ) | |||||
Reductions due to expirations of statute of limitations | (6 | ) | (4 | ) | — | ||||||
Settlements | (2 | ) | — | — | |||||||
Balance at end of year | $ | 57 | $ | 61 | $ | 74 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Foreign currency translation adjustments: | |||||||||||
Balance at beginning of year | $ | (17 | ) | $ | (62 | ) | $ | (120 | ) | ||
Aggregate adjustment for the year | (316 | ) | 45 | 58 | |||||||
Balance at end of year | (333 | ) | (17 | ) | (62 | ) | |||||
Gains (losses) on derivatives: | |||||||||||
Balance at beginning of year | $ | 2 | $ | 14 | $ | (45 | ) | ||||
Other comprehensive income before reclassifications (net tax effect of $32 million, $0 million and $33 million) | (92 | ) | (14 | ) | 57 | ||||||
Reclassification to income (net tax effect of $1 million, $5 million and $0 million) | 12 | 2 | 2 | ||||||||
Balance at end of year | (78 | ) | 2 | 14 | |||||||
Pension and postretirement plans: | |||||||||||
Balance at beginning of year | $ | (222 | ) | $ | (189 | ) | $ | (18 | ) | ||
Other comprehensive income before reclassifications (net tax effect of $24 million, $7 million and $57 million) | (117 | ) | (40 | ) | (171 | ) | |||||
Reclassification to income (net tax effect of $2 million, $2 million and $0 million) | 9 | 7 | — | ||||||||
Balance at end of year | (330 | ) | (222 | ) | (189 | ) | |||||
Accumulated other comprehensive (loss) income, end of year | $ | (741 | ) | $ | (237 | ) | $ | (237 | ) |
Reclassification out of Accumulated Other Comprehensive Income | ||||||||||
Details about Accumulated Other Comprehensive Income Components | Year Ended December 31, 2014 | Year Ended December 31, 2013 | Affected Line Item in the Statement of Operations | |||||||
(in millions) | ||||||||||
Gains (losses) on derivatives: | ||||||||||
Commodity derivatives | $ | (17 | ) | $ | (22 | ) | Cost of sales | |||
Foreign currency derivatives | 4 | 23 | Cost of sales | |||||||
Foreign currency derivatives | — | 2 | Other income | |||||||
(13 | ) | 3 | Income before income taxes | |||||||
1 | (5 | ) | Income tax expense | |||||||
(12 | ) | (2 | ) | Net income | ||||||
— | — | Net income attributable to noncontrolling interest | ||||||||
$ | (12 | ) | $ | (2 | ) | Net income attributable to Delphi | ||||
Pension and postretirement plans: | ||||||||||
Actuarial gains/(losses) | $ | (11 | ) | $ | (9 | ) | (1) | |||
(11 | ) | (9 | ) | Income before income taxes | ||||||
2 | 2 | Income tax expense | ||||||||
(9 | ) | (7 | ) | Net income | ||||||
— | — | Net income attributable to noncontrolling interest | ||||||||
$ | (9 | ) | $ | (7 | ) | Net income attributable to Delphi | ||||
Total reclassifications for the year | $ | (21 | ) | $ | (9 | ) |
(1) | These accumulated other comprehensive loss components are included in the computation of net periodic pension cost (see Note 12. Pension Benefits for additional details). |
|
Commodity | Quantity Hedged | Unit of Measure | Notional Amount (Approximate USD Equivalent) | ||||||
(in thousands) | (in millions) | ||||||||
Copper | 111,607 | pounds | $ | 325 | |||||
Primary aluminum | 22,730 | pounds | 20 |
Foreign Currency | Quantity Hedged | Unit of Measure | Notional Amount (Approximate USD Equivalent) | ||||||
(in millions) | |||||||||
Mexican Peso | 13,235 | MXN | $ | 900 | |||||
Polish Zloty | 380 | PLN | 110 | ||||||
New Turkish Lira | 220 | TRY | 95 | ||||||
Chinese Yuan Renminbi | 469 | CNY | 75 | ||||||
Hungarian Forint | 18,429 | HUF | 70 | ||||||
Brazilian Real | 122 | BRL | 45 |
Asset Derivatives | Liability Derivatives | Net Amounts of Assets and Liabilities Presented in the Balance Sheet | ||||||||||||
Balance Sheet Location | December 31, 2014 | Balance Sheet Location | December 31, 2014 | December 31, 2014 | ||||||||||
(in millions) | ||||||||||||||
Designated derivatives instruments: | ||||||||||||||
Commodity derivatives | Other current assets | $ | — | Accrued liabilities | $ | 19 | ||||||||
Foreign currency derivatives* | Accrued liabilities | 3 | Accrued liabilities | 48 | (45 | ) | ||||||||
Commodity derivatives | Other long-term assets | — | Other long-term liabilities | 8 | ||||||||||
Foreign currency derivatives* | Other long-term liabilities | 2 | Other long-term liabilities | 34 | (32 | ) | ||||||||
Total | $ | 5 | $ | 109 | ||||||||||
Derivatives not designated: | ||||||||||||||
Foreign currency derivatives* | Accrued liabilities | $ | 1 | Accrued liabilities | $ | 1 | — | |||||||
Total | $ | 1 | $ | 1 |
Asset Derivatives | Liability Derivatives | Net Amounts of Assets and Liabilities Presented in the Balance Sheet | ||||||||||||
Balance Sheet Location | December 31, 2013 | Balance Sheet Location | December 31, 2013 | December 31, 2013 | ||||||||||
(in millions) | ||||||||||||||
Designated derivatives instruments: | ||||||||||||||
Commodity derivatives | Other current assets | $ | 2 | Accrued liabilities | $ | 9 | ||||||||
Foreign currency derivatives* | Other current assets | 16 | Other current assets | 3 | 13 | |||||||||
Foreign currency derivatives* | Accrued liabilities | 3 | Accrued liabilities | 10 | (7 | ) | ||||||||
Commodity derivatives | Other long-term assets | 1 | Other long-term liabilities | 2 | ||||||||||
Foreign currency derivatives* | Other long-term assets | 5 | Other long-term assets | 1 | 4 | |||||||||
Foreign currency derivatives* | Other long-term liabilities | 2 | Other long-term liabilities | 6 | (4 | ) | ||||||||
Total | $ | 29 | $ | 31 | ||||||||||
Derivatives not designated: | ||||||||||||||
Foreign currency derivatives* | Other current assets | $ | 3 | Other current assets | $ | 3 | — | |||||||
Total | $ | 3 | $ | 3 |
Year Ended December 31, 2014 | Loss Recognized in OCI (Effective Portion) | (Loss) Gain Reclassified from OCI into Income (Effective Portion) | Gain Recognized in Income (Ineffective Portion Excluded from Effectiveness Testing) | ||||||||
(in millions) | |||||||||||
Designated derivatives instruments: | |||||||||||
Commodity derivatives | $ | (38 | ) | $ | (17 | ) | $ | — | |||
Foreign currency derivatives | (86 | ) | 4 | 1 | |||||||
Total | $ | (124 | ) | $ | (13 | ) | $ | 1 |
Gain Recognized in Income | |||
(in millions) | |||
Derivatives not designated: | |||
Commodity derivatives | $ | — | |
Foreign currency derivatives (1) | 21 | ||
Total | $ | 21 |
Year Ended December 31, 2013 | (Loss) Gain Recognized in OCI (Effective Portion) | (Loss) Gain Reclassified from OCI into Income (Effective Portion) | Gain Recognized in Income (Ineffective Portion Excluded from Effectiveness Testing) | ||||||||
(in millions) | |||||||||||
Designated derivatives instruments: | |||||||||||
Commodity derivatives | $ | (25 | ) | $ | (22 | ) | $ | — | |||
Foreign currency derivatives | 11 | 25 | — | ||||||||
Total | $ | (14 | ) | $ | 3 | $ | — |
Gain Recognized in Income | |||
(in millions) | |||
Derivatives not designated: | |||
Commodity derivatives | $ | — | |
Foreign currency derivatives | 1 | ||
Total | $ | 1 |
|
Total | Quoted Prices in Active Markets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | ||||||||||||
(in millions) | |||||||||||||||
As of December 31, 2014 | |||||||||||||||
Commodity derivatives | $ | — | $ | — | $ | — | $ | — | |||||||
Foreign currency derivatives | — | — | — | — | |||||||||||
Total | $ | — | $ | — | $ | — | $ | — | |||||||
As of December 31, 2013 | |||||||||||||||
Commodity derivatives | $ | 3 | $ | — | $ | 3 | $ | — | |||||||
Foreign currency derivatives | 17 | — | 17 | — | |||||||||||
Total | $ | 20 | $ | — | $ | 20 | $ | — |
Total | Quoted Prices in Active Markets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | ||||||||||||
(in millions) | |||||||||||||||
As of December 31, 2014 | |||||||||||||||
Commodity derivatives | $ | 27 | $ | — | $ | 27 | $ | — | |||||||
Foreign currency derivatives | 77 | — | 77 | — | |||||||||||
Contingent consideration | 11 | — | — | $ | 11 | ||||||||||
Total | $ | 115 | $ | — | $ | 104 | $ | 11 | |||||||
As of December 31, 2013 | |||||||||||||||
Commodity derivatives | $ | 11 | $ | — | $ | 11 | $ | — | |||||||
Foreign currency derivatives | 11 | — | 11 | — | |||||||||||
Total | $ | 22 | $ | — | $ | 22 | $ | — |
Year Ended December 31, | |||
2014 | |||
(in millions) | |||
Beginning of year | $ | — | |
Additions | 11 | ||
Payments | — | ||
Measurement adjustments | — | ||
End of year | $ | 11 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in millions) | |||||||||||
Interest income | $ | 10 | $ | 14 | $ | 17 | |||||
Loss on extinguishment of debt | (34 | ) | (39 | ) | (1 | ) | |||||
Costs associated with acquisitions | (6 | ) | — | (13 | ) | ||||||
Gain on insurance recovery | 14 | — | — | ||||||||
Other, net | 9 | 7 | 2 | ||||||||
Other (expense) income, net | $ | (7 | ) | $ | (18 | ) | $ | 5 |
|
Purchase price, cash consideration | $ | 140 | |
Purchase price, fair value of contingent consideration | 11 | ||
Total purchase price | $ | 151 | |
Definite-lived intangible assets | $ | 75 | |
Other assets purchased and liabilities assumed, net | (17 | ) | |
Identifiable net assets acquired | 58 | ||
Goodwill resulting from purchase | 93 | ||
Total purchase price allocation | $ | 151 |
Purchase price, cash consideration | $ | 190 | |
Purchase price, acquired cash, excess net working capital and certain tax benefits | 19 | ||
Total purchase price | $ | 209 | |
Definite-lived intangible assets | $ | 63 | |
Other assets purchased and liabilities assumed, net | 20 | ||
Identifiable net assets acquired | 83 | ||
Goodwill resulting from purchase | 126 | ||
Total purchase price allocation | $ | 209 |
Purchase price, net of cash acquired | $ | 978 | |
Property, plant and equipment | $ | 249 | |
Intangible assets | 278 | ||
Other assets purchased and liabilities assumed, net | (7 | ) | |
Identifiable net assets acquired | 520 | ||
Goodwill resulting from purchase | 458 | ||
Total purchase price allocation | $ | 978 |
|
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net sales | $ | — | $ | — | $ | 17,023 | $ | — | $ | 17,023 | |||||||||
Operating expenses: | |||||||||||||||||||
Cost of sales | — | — | 13,850 | — | 13,850 | ||||||||||||||
Selling, general and administrative | 51 | — | 1,030 | — | 1,081 | ||||||||||||||
Amortization | — | — | 101 | — | 101 | ||||||||||||||
Restructuring | — | — | 144 | — | 144 | ||||||||||||||
Total operating expenses | 51 | — | 15,125 | — | 15,176 | ||||||||||||||
Operating (loss) income | (51 | ) | — | 1,898 | — | 1,847 | |||||||||||||
Interest (expense) income | (49 | ) | (188 | ) | (74 | ) | 176 | (135 | ) | ||||||||||
Other income (expense), net | 66 | 25 | 79 | (177 | ) | (7 | ) | ||||||||||||
(Loss) income before income taxes and equity income | (34 | ) | (163 | ) | 1,903 | (1 | ) | 1,705 | |||||||||||
Income tax benefit (expense) | — | 60 | (342 | ) | — | (282 | ) | ||||||||||||
(Loss) income before equity income | (34 | ) | (103 | ) | 1,561 | (1 | ) | 1,423 | |||||||||||
Equity in net income of affiliates | — | — | 17 | — | 17 | ||||||||||||||
Equity in net income (loss) of subsidiaries | 1,385 | 315 | — | (1,700 | ) | — | |||||||||||||
Net income (loss) | 1,351 | 212 | 1,578 | (1,701 | ) | 1,440 | |||||||||||||
Net income attributable to noncontrolling interest | — | — | 89 | — | 89 | ||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,351 | $ | 212 | $ | 1,489 | $ | (1,701 | ) | $ | 1,351 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net sales | $ | — | $ | — | $ | 16,463 | $ | — | $ | 16,463 | |||||||||
Operating expenses: | |||||||||||||||||||
Cost of sales | — | — | 13,567 | — | 13,567 | ||||||||||||||
Selling, general and administrative | 87 | — | 876 | — | 963 | ||||||||||||||
Amortization | — | — | 104 | — | 104 | ||||||||||||||
Restructuring | — | — | 145 | — | 145 | ||||||||||||||
Total operating expenses | 87 | — | 14,692 | — | 14,779 | ||||||||||||||
Operating (loss) income | (87 | ) | — | 1,771 | — | 1,684 | |||||||||||||
Interest (expense) income | (51 | ) | (194 | ) | (75 | ) | 177 | (143 | ) | ||||||||||
Other income (expense), net | 66 | 25 | 68 | (177 | ) | (18 | ) | ||||||||||||
(Loss) income before income taxes and equity income | (72 | ) | (169 | ) | 1,764 | — | 1,523 | ||||||||||||
Income tax (expense) benefit | (5 | ) | 62 | (313 | ) | — | (256 | ) | |||||||||||
(Loss) income before equity income | (77 | ) | (107 | ) | 1,451 | — | 1,267 | ||||||||||||
Equity in net income of affiliates | — | — | 34 | — | 34 | ||||||||||||||
Equity in net income (loss) of subsidiaries | 1,289 | 326 | — | (1,615 | ) | — | |||||||||||||
Net income (loss) | 1,212 | 219 | 1,485 | (1,615 | ) | 1,301 | |||||||||||||
Net income attributable to noncontrolling interest | — | — | 89 | — | 89 | ||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,212 | $ | 219 | $ | 1,396 | $ | (1,615 | ) | $ | 1,212 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net sales | $ | — | $ | — | $ | 15,519 | $ | — | $ | 15,519 | |||||||||
Operating expenses: | |||||||||||||||||||
Cost of sales | — | — | 12,861 | — | 12,861 | ||||||||||||||
Selling, general and administrative | 222 | — | 705 | — | 927 | ||||||||||||||
Amortization | — | — | 84 | — | 84 | ||||||||||||||
Restructuring | — | — | 171 | — | 171 | ||||||||||||||
Total operating expenses | 222 | — | 13,821 | — | 14,043 | ||||||||||||||
Operating (loss) income | (222 | ) | — | 1,698 | — | 1,476 | |||||||||||||
Interest (expense) income | (72 | ) | (180 | ) | (68 | ) | 184 | (136 | ) | ||||||||||
Other income (expense), net | 58 | 97 | 34 | (184 | ) | 5 | |||||||||||||
(Loss) income before income taxes and equity income | (236 | ) | (83 | ) | 1,664 | — | 1,345 | ||||||||||||
Income tax (expense) benefit | (3 | ) | 31 | (240 | ) | — | (212 | ) | |||||||||||
(Loss) income before equity income | (239 | ) | (52 | ) | 1,424 | — | 1,133 | ||||||||||||
Equity in net income of affiliates | — | — | 27 | — | 27 | ||||||||||||||
Equity in net income (loss) of subsidiaries | 1,316 | 409 | — | (1,725 | ) | — | |||||||||||||
Net income (loss) | 1,077 | 357 | 1,451 | (1,725 | ) | 1,160 | |||||||||||||
Net income attributable to noncontrolling interest | — | — | 83 | — | 83 | ||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,077 | $ | 357 | $ | 1,368 | $ | (1,725 | ) | $ | 1,077 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net income (loss) | $ | 1,351 | $ | 212 | $ | 1,578 | $ | (1,701 | ) | $ | 1,440 | ||||||||
Other comprehensive loss: | |||||||||||||||||||
Currency translation adjustments | — | — | (325 | ) | — | (325 | ) | ||||||||||||
Net change in unrecognized loss on derivative instruments, net of tax | — | — | (80 | ) | — | (80 | ) | ||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (108 | ) | — | (108 | ) | ||||||||||||
Other comprehensive loss | — | — | (513 | ) | — | (513 | ) | ||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | (504 | ) | (50 | ) | — | 554 | — | ||||||||||||
Comprehensive income (loss) | 847 | 162 | 1,065 | (1,147 | ) | 927 | |||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | 80 | — | 80 | ||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 847 | $ | 162 | $ | 985 | $ | (1,147 | ) | $ | 847 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net income (loss) | $ | 1,212 | $ | 219 | $ | 1,485 | $ | (1,615 | ) | $ | 1,301 | ||||||||
Other comprehensive income: | |||||||||||||||||||
Currency translation adjustments | — | — | 49 | — | 49 | ||||||||||||||
Net change in unrecognized loss on derivative instruments, net of tax | — | — | (12 | ) | — | (12 | ) | ||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (33 | ) | — | (33 | ) | ||||||||||||
Other comprehensive income | — | — | 4 | — | 4 | ||||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | — | (13 | ) | — | 13 | — | |||||||||||||
Comprehensive income (loss) | 1,212 | 206 | 1,489 | (1,602 | ) | 1,305 | |||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | 93 | — | 93 | ||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 1,212 | $ | 206 | $ | 1,396 | $ | (1,602 | ) | $ | 1,212 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net income (loss) | $ | 1,077 | $ | 357 | $ | 1,451 | $ | (1,725 | ) | $ | 1,160 | ||||||||
Other comprehensive loss: | |||||||||||||||||||
Currency translation adjustments | — | — | 60 | — | 60 | ||||||||||||||
Net change in unrecognized gain on derivative instruments, net of tax | — | — | 59 | — | 59 | ||||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (171 | ) | — | (171 | ) | ||||||||||||
Other comprehensive loss | — | — | (52 | ) | — | (52 | ) | ||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | (54 | ) | 54 | — | — | — | |||||||||||||
Comprehensive income (loss) | 1,023 | 411 | 1,399 | (1,725 | ) | 1,108 | |||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | 85 | — | 85 | ||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 1,023 | $ | 411 | $ | 1,314 | $ | (1,725 | ) | $ | 1,023 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 10 | $ | — | $ | 894 | $ | — | $ | 904 | |||||||||
Restricted cash | — | — | 1 | — | 1 | ||||||||||||||
Accounts receivable, net | — | — | 2,628 | — | 2,628 | ||||||||||||||
Intercompany receivables, current | 286 | 1,397 | 2,046 | (3,729 | ) | — | |||||||||||||
Inventories | — | — | 1,104 | — | 1,104 | ||||||||||||||
Other current assets | — | — | 587 | — | 587 | ||||||||||||||
Total current assets | 296 | 1,397 | 7,260 | (3,729 | ) | 5,224 | |||||||||||||
Long-term assets: | |||||||||||||||||||
Intercompany receivables, long-term | 775 | 947 | 1,519 | (3,241 | ) | — | |||||||||||||
Property, net | — | — | 3,343 | — | 3,343 | ||||||||||||||
Investments in affiliates | — | — | 228 | — | 228 | ||||||||||||||
Investments in subsidiaries | 6,071 | 1,644 | — | (7,715 | ) | — | |||||||||||||
Intangible assets, net | — | — | 1,402 | — | 1,402 | ||||||||||||||
Other long-term assets | — | 42 | 507 | — | 549 | ||||||||||||||
Total long-term assets | 6,846 | 2,633 | 6,999 | (10,956 | ) | 5,522 | |||||||||||||
Total assets | $ | 7,142 | $ | 4,030 | $ | 14,259 | $ | (14,685 | ) | $ | 10,746 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Short-term debt | $ | — | $ | — | $ | 34 | $ | — | $ | 34 | |||||||||
Accounts payable | 2 | — | 2,579 | — | 2,581 | ||||||||||||||
Intercompany payables, current | 3,336 | 89 | 303 | (3,728 | ) | — | |||||||||||||
Accrued liabilities | — | 29 | 1,245 | — | 1,274 | ||||||||||||||
Total current liabilities | 3,338 | 118 | 4,161 | (3,728 | ) | 3,889 | |||||||||||||
Long-term liabilities: | |||||||||||||||||||
Long-term debt | — | 2,398 | 19 | — | 2,417 | ||||||||||||||
Intercompany payables, long-term | 1,294 | 1,001 | 947 | (3,242 | ) | — | |||||||||||||
Pension benefit obligations | — | — | 1,011 | — | 1,011 | ||||||||||||||
Other long-term liabilities | — | 11 | 405 | — | 416 | ||||||||||||||
Total long-term liabilities | 1,294 | 3,410 | 2,382 | (3,242 | ) | 3,844 | |||||||||||||
Total liabilities | 4,632 | 3,528 | 6,543 | (6,970 | ) | 7,733 | |||||||||||||
Total Delphi shareholders’ equity | 2,510 | 502 | 7,213 | (7,715 | ) | 2,510 | |||||||||||||
Noncontrolling interest | — | — | 503 | — | 503 | ||||||||||||||
Total shareholders’ equity | 2,510 | 502 | 7,716 | (7,715 | ) | 3,013 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 7,142 | $ | 4,030 | $ | 14,259 | $ | (14,685 | ) | $ | 10,746 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 7 | $ | — | $ | 1,382 | $ | — | $ | 1,389 | |||||||||
Restricted cash | — | — | 4 | — | 4 | ||||||||||||||
Accounts receivable, net | — | — | 2,662 | — | 2,662 | ||||||||||||||
Intercompany receivables, current | 452 | 1,123 | 948 | (2,523 | ) | — | |||||||||||||
Inventories | — | — | 1,102 | (9 | ) | 1,093 | |||||||||||||
Other current assets | 1 | 10 | 600 | (7 | ) | 604 | |||||||||||||
Total current assets | 460 | 1,133 | 6,698 | (2,539 | ) | 5,752 | |||||||||||||
Long-term assets: | |||||||||||||||||||
Intercompany receivables, long-term | 561 | 888 | 1,283 | (2,732 | ) | — | |||||||||||||
Property, net | — | — | 3,216 | — | 3,216 | ||||||||||||||
Investments in affiliates | — | — | 234 | — | 234 | ||||||||||||||
Investments in subsidiaries | 5,181 | 884 | — | (6,065 | ) | — | |||||||||||||
Intangible assets, net | — | — | 1,219 | — | 1,219 | ||||||||||||||
Other long-term assets | — | 43 | 581 | 2 | 626 | ||||||||||||||
Total long-term assets | 5,742 | 1,815 | 6,533 | (8,795 | ) | 5,295 | |||||||||||||
Total assets | $ | 6,202 | $ | 2,948 | $ | 13,231 | $ | (11,334 | ) | $ | 11,047 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Short-term debt | $ | — | $ | 25 | $ | 36 | $ | — | $ | 61 | |||||||||
Accounts payable | — | — | 2,595 | — | 2,595 | ||||||||||||||
Intercompany payables, current | 2,008 | 204 | 301 | (2,513 | ) | — | |||||||||||||
Accrued liabilities | — | 23 | 1,222 | (7 | ) | 1,238 | |||||||||||||
Total current liabilities | 2,008 | 252 | 4,154 | (2,520 | ) | 3,894 | |||||||||||||
Long-term liabilities: | |||||||||||||||||||
Long-term debt | — | 2,339 | 12 | — | 2,351 | ||||||||||||||
Intercompany payables, long-term | 1,283 | 571 | 888 | (2,742 | ) | — | |||||||||||||
Pension benefit obligations | — | — | 959 | — | 959 | ||||||||||||||
Other long-term liabilities | — | — | 409 | — | 409 | ||||||||||||||
Total long-term liabilities | 1,283 | 2,910 | 2,268 | (2,742 | ) | 3,719 | |||||||||||||
Total liabilities | 3,291 | 3,162 | 6,422 | (5,262 | ) | 7,613 | |||||||||||||
Total Delphi shareholders’ equity | 2,911 | (214 | ) | 6,286 | (6,072 | ) | 2,911 | ||||||||||||
Noncontrolling interest | — | — | 523 | — | 523 | ||||||||||||||
Total shareholders’ equity | 2,911 | (214 | ) | 6,809 | (6,072 | ) | 3,434 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 6,202 | $ | 2,948 | $ | 13,231 | $ | (11,334 | ) | $ | 11,047 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net cash provided by operating activities | $ | 33 | $ | — | $ | 2,102 | $ | — | $ | 2,135 | |||||||||
Cash flows from investing activities: | |||||||||||||||||||
Capital expenditures | — | — | (855 | ) | — | (855 | ) | ||||||||||||
Proceeds from sale of property/investments | — | — | 16 | — | 16 | ||||||||||||||
Cost of business and technology acquisitions, net of cash acquired | — | (345 | ) | (5 | ) | — | (350 | ) | |||||||||||
Decrease in restricted cash | — | — | 3 | — | 3 | ||||||||||||||
Loans to affiliates | — | (1,075 | ) | (1,554 | ) | 2,629 | — | ||||||||||||
Repayments of loans from affiliates | 60 | 165 | 304 | (529 | ) | — | |||||||||||||
Return of investments in subsidiaries | — | 389 | — | (389 | ) | — | |||||||||||||
Net cash provided by (used in) investing activities | 60 | (866 | ) | (2,091 | ) | 1,711 | (1,186 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Net proceeds from other short-term debt agreements | — | — | 7 | — | 7 | ||||||||||||||
Repayments under long-term debt agreements | — | (164 | ) | — | — | (164 | ) | ||||||||||||
Repayment of senior notes | — | (526 | ) | — | — | (526 | ) | ||||||||||||
Proceeds from issuance of senior notes, net of issuance costs | — | 691 | — | — | 691 | ||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | (73 | ) | — | (73 | ) | ||||||||||||
Proceeds from borrowings from affiliates | 1,594 | 1,035 | — | (2,629 | ) | — | |||||||||||||
Payments on borrowings from affiliates | (359 | ) | (170 | ) | — | 529 | — | ||||||||||||
Capital distributions to affiliates | — | — | (389 | ) | 389 | — | |||||||||||||
Repurchase of ordinary shares | (1,024 | ) | — | — | — | (1,024 | ) | ||||||||||||
Distribution of cash dividends | (301 | ) | — | — | — | (301 | ) | ||||||||||||
Taxes withheld and paid on employees' restricted share awards | — | — | (8 | ) | — | (8 | ) | ||||||||||||
Net cash (used in) provided by financing activities | (90 | ) | 866 | (463 | ) | (1,711 | ) | (1,398 | ) | ||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | (36 | ) | — | (36 | ) | ||||||||||||
Increase (decrease) in cash and cash equivalents | 3 | — | (488 | ) | — | (485 | ) | ||||||||||||
Cash and cash equivalents at beginning of year | 7 | — | 1,382 | — | 1,389 | ||||||||||||||
Cash and cash equivalents at end of year | $ | 10 | $ | — | $ | 894 | $ | — | $ | 904 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (65 | ) | $ | — | $ | 1,883 | $ | (68 | ) | $ | 1,750 | |||||||
Cash flows from investing activities: | |||||||||||||||||||
Capital expenditures | — | — | (682 | ) | — | (682 | ) | ||||||||||||
Proceeds from sale of property/investments | — | — | 33 | — | 33 | ||||||||||||||
Cost of business and technology acquisitions, net of cash acquired | — | — | (10 | ) | — | (10 | ) | ||||||||||||
Decrease in restricted cash | — | — | 4 | — | 4 | ||||||||||||||
Loans to affiliates | — | (1,174 | ) | (414 | ) | 1,588 | — | ||||||||||||
Repayments of loans from affiliates | — | 402 | 548 | (950 | ) | — | |||||||||||||
Return of investments in subsidiaries | — | 845 | — | (845 | ) | — | |||||||||||||
Net cash provided by (used in) investing activities | — | 73 | (521 | ) | (207 | ) | (655 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Net repayments under other short-term debt agreements | — | — | (80 | ) | — | (80 | ) | ||||||||||||
Repayments under long-term debt agreements | — | (1,353 | ) | — | — | (1,353 | ) | ||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 560 | — | — | 560 | ||||||||||||||
Proceeds from issuance of senior notes, net of issuance costs | — | 788 | — | — | 788 | ||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | (55 | ) | — | (55 | ) | ||||||||||||
Proceeds from borrowings from affiliates | 1,451 | — | 137 | (1,588 | ) | — | |||||||||||||
Payments on borrowings from affiliates | (713 | ) | — | (237 | ) | 950 | — | ||||||||||||
Capital distributions to affiliates | — | — | (845 | ) | 845 | — | |||||||||||||
Dividends paid to affiliates | — | (68 | ) | — | 68 | — | |||||||||||||
Repurchase of ordinary shares | (457 | ) | — | — | — | (457 | ) | ||||||||||||
Distribution of cash dividends | (211 | ) | — | — | — | (211 | ) | ||||||||||||
Taxes withheld and paid on employees' restricted share awards | — | — | (14 | ) | — | (14 | ) | ||||||||||||
Net cash provided by (used in) financing activities | 70 | (73 | ) | (1,094 | ) | 275 | (822 | ) | |||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | 11 | — | 11 | ||||||||||||||
Increase in cash and cash equivalents | 5 | — | 279 | — | 284 | ||||||||||||||
Cash and cash equivalents at beginning of year | 2 | — | 1,103 | — | 1,105 | ||||||||||||||
Cash and cash equivalents at end of year | $ | 7 | $ | — | $ | 1,382 | $ | — | $ | 1,389 |
Parent Guarantors | Subsidiary Issuer | Non-Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(in millions) | |||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (139 | ) | $ | — | $ | 1,617 | $ | — | $ | 1,478 | ||||||||
Cash flows from investing activities: | |||||||||||||||||||
Capital expenditures | — | — | (705 | ) | — | (705 | ) | ||||||||||||
Proceeds from sale of property/investments | — | — | 20 | — | 20 | ||||||||||||||
Cost of acquisitions, net of cash acquired | — | — | (980 | ) | — | (980 | ) | ||||||||||||
Decrease in restricted cash | — | — | 1 | — | 1 | ||||||||||||||
Repayment of loans to related parties | — | — | 14 | — | 14 | ||||||||||||||
Acquisition of minority held shares | — | — | (16 | ) | — | (16 | ) | ||||||||||||
Dividends from equity method investments in excess of earnings | — | — | 37 | — | 37 | ||||||||||||||
Loans to affiliates | — | (637 | ) | (474 | ) | 1,111 | — | ||||||||||||
Repayments of loans from affiliates | 9 | 154 | 100 | (263 | ) | — | |||||||||||||
Other, net | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Net cash provided by (used in) investing activities | 9 | (483 | ) | (2,005 | ) | 848 | (1,631 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Net repayments under other short-term debt agreements | — | — | (8 | ) | — | (8 | ) | ||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 358 | — | — | 358 | ||||||||||||||
Repayments of senior secured term loans | — | (5 | ) | — | — | (5 | ) | ||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | (47 | ) | — | (47 | ) | ||||||||||||
Proceeds from borrowings from affiliates | 636 | 239 | 236 | (1,111 | ) | — | |||||||||||||
Payments on borrowings from affiliates | (154 | ) | (109 | ) | — | 263 | — | ||||||||||||
Repurchase of ordinary shares | (403 | ) | — | — | — | (403 | ) | ||||||||||||
Net cash provided by (used in) financing activities | 79 | 483 | 181 | (848 | ) | (105 | ) | ||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | — | — | — | ||||||||||||||
Decrease in cash and cash equivalents | (51 | ) | — | (207 | ) | — | (258 | ) | |||||||||||
Cash and cash equivalents at beginning of year | 53 | — | 1,310 | — | 1,363 | ||||||||||||||
Cash and cash equivalents at end of year | $ | 2 | $ | — | $ | 1,103 | $ | — | $ | 1,105 |
|
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2014: | |||||||||||||||||||||||
Net sales | $ | 8,274 | $ | 4,575 | $ | 2,859 | $ | 1,556 | $ | (241 | ) | $ | 17,023 | ||||||||||
Depreciation and amortization | $ | 265 | $ | 194 | $ | 79 | $ | 49 | $ | — | $ | 587 | |||||||||||
Adjusted operating income | $ | 1,080 | $ | 533 | $ | 352 | $ | 53 | $ | — | $ | 2,018 | |||||||||||
Operating income (2) | $ | 1,008 | $ | 474 | $ | 318 | $ | 47 | $ | — | $ | 1,847 | |||||||||||
Equity income (loss) | $ | 21 | $ | 1 | $ | — | $ | 13 | $ | (18 | ) | $ | 17 | ||||||||||
Net income attributable to noncontrolling interest | $ | 35 | $ | 36 | $ | — | $ | 18 | $ | — | $ | 89 | |||||||||||
Capital expenditures | $ | 326 | $ | 315 | $ | 89 | $ | 76 | $ | 49 | $ | 855 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2013: | |||||||||||||||||||||||
Net sales | $ | 7,972 | $ | 4,424 | $ | 2,830 | $ | 1,468 | $ | (231 | ) | $ | 16,463 | ||||||||||
Depreciation and amortization | $ | 236 | $ | 188 | $ | 73 | $ | 43 | $ | — | $ | 540 | |||||||||||
Adjusted operating income | $ | 1,001 | $ | 483 | $ | 323 | $ | 37 | $ | — | $ | 1,844 | |||||||||||
Operating income (3) | $ | 958 | $ | 431 | $ | 267 | $ | 28 | $ | — | $ | 1,684 | |||||||||||
Equity income (loss) | $ | 15 | $ | 4 | $ | — | $ | 18 | $ | (3 | ) | $ | 34 | ||||||||||
Net income attributable to noncontrolling interest | $ | 40 | $ | 31 | $ | — | $ | 18 | $ | — | $ | 89 | |||||||||||
Capital expenditures | $ | 293 | $ | 224 | $ | 64 | $ | 77 | $ | 24 | $ | 682 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2012: | |||||||||||||||||||||||
Net sales | $ | 6,815 | $ | 4,656 | $ | 2,732 | $ | 1,541 | $ | (225 | ) | $ | 15,519 | ||||||||||
Depreciation and amortization | $ | 164 | $ | 182 | $ | 97 | $ | 43 | $ | — | $ | 486 | |||||||||||
Adjusted operating income | $ | 781 | $ | 541 | $ | 281 | $ | 68 | $ | — | $ | 1,671 | |||||||||||
Operating income (4) | $ | 723 | $ | 516 | $ | 177 | $ | 60 | $ | — | $ | 1,476 | |||||||||||
Equity income (loss) | $ | 13 | $ | 1 | $ | 3 | $ | 11 | $ | (1 | ) | $ | 27 | ||||||||||
Net income attributable to noncontrolling interest | $ | 37 | $ | 31 | $ | — | $ | 15 | $ | — | $ | 83 | |||||||||||
Capital expenditures | $ | 238 | $ | 304 | $ | 66 | $ | 63 | $ | 34 | $ | 705 |
(1) | Eliminations and Other includes the elimination of inter-segment transactions. |
(2) | Includes charges recorded in 2014 related to costs associated with employee termination benefits and other exit costs of $56 million for Electrical/Electronic Architecture, $55 million for Powertrain Systems, $28 million for Electronics and Safety and $5 million for Thermal Systems. |
(3) | Includes charges recorded in 2013 related to costs associated with employee termination benefits and other exit costs of $28 million for Electrical/Electronic Architecture, $52 million for Powertrain Systems, $56 million for Electronics and Safety and $9 million for Thermal Systems. |
(4) | Includes charges recorded in 2012 related to costs associated with employee termination benefits and other exit costs of $49 million for Electrical/Electronic Architecture, $25 million for Powertrain Systems, $89 million for Electronics and Safety and $8 million for Thermal Systems. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Balance as of December 31, 2014: | |||||||||||||||||||||||
Investment in affiliates | $ | 64 | $ | 65 | $ | — | $ | 112 | $ | (13 | ) | $ | 228 | ||||||||||
Goodwill | $ | 648 | $ | 8 | $ | — | $ | — | $ | — | $ | 656 | |||||||||||
Total segment assets | $ | 5,795 | $ | 3,885 | $ | 2,064 | $ | 1,012 | $ | (2,010 | ) | $ | 10,746 | ||||||||||
Balance as of December 31, 2013: | |||||||||||||||||||||||
Investment in affiliates | $ | 48 | $ | 72 | $ | — | $ | 105 | $ | 9 | $ | 234 | |||||||||||
Goodwill | $ | 487 | $ | 9 | $ | — | $ | — | $ | — | $ | 496 | |||||||||||
Total segment assets | $ | 5,312 | $ | 4,128 | $ | 2,018 | $ | 985 | $ | (1,396 | ) | $ | 11,047 |
(1) | Eliminations and Other includes the elimination of inter-segment transactions. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2014: | |||||||||||||||||||||||
Adjusted operating income | $ | 1,080 | $ | 533 | $ | 352 | $ | 53 | $ | — | $ | 2,018 | |||||||||||
Restructuring | (56 | ) | (55 | ) | (28 | ) | (5 | ) | — | (144 | ) | ||||||||||||
Other acquisition and portfolio project costs | (14 | ) | (3 | ) | (2 | ) | (1 | ) | — | (20 | ) | ||||||||||||
Asset impairments | (2 | ) | (1 | ) | (4 | ) | — | — | (7 | ) | |||||||||||||
Operating income | $ | 1,008 | $ | 474 | $ | 318 | $ | 47 | $ | — | 1,847 | ||||||||||||
Interest expense | (135 | ) | |||||||||||||||||||||
Other expense, net | (7 | ) | |||||||||||||||||||||
Income before income taxes and equity income | 1,705 | ||||||||||||||||||||||
Income tax expense | (282 | ) | |||||||||||||||||||||
Equity income, net of tax | 17 | ||||||||||||||||||||||
Net income | 1,440 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 89 | ||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,351 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2013: | |||||||||||||||||||||||
Adjusted operating income | $ | 1,001 | $ | 483 | $ | 323 | $ | 37 | $ | — | $ | 1,844 | |||||||||||
Restructuring | (28 | ) | (52 | ) | (56 | ) | (9 | ) | — | (145 | ) | ||||||||||||
Other acquisition and portfolio project costs | (15 | ) | — | — | — | — | (15 | ) | |||||||||||||||
Operating income | $ | 958 | $ | 431 | $ | 267 | $ | 28 | $ | — | 1,684 | ||||||||||||
Interest expense | (143 | ) | |||||||||||||||||||||
Other expense, net | (18 | ) | |||||||||||||||||||||
Income before income taxes and equity income | 1,523 | ||||||||||||||||||||||
Income tax expense | (256 | ) | |||||||||||||||||||||
Equity income, net of tax | 34 | ||||||||||||||||||||||
Net income | 1,301 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 89 | ||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,212 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
For the Year Ended December 31, 2012: | |||||||||||||||||||||||
Adjusted operating income | $ | 781 | $ | 541 | $ | 281 | $ | 68 | $ | — | $ | 1,671 | |||||||||||
Restructuring | (49 | ) | (25 | ) | (89 | ) | (8 | ) | — | (171 | ) | ||||||||||||
Other acquisition and portfolio project costs | (9 | ) | — | — | — | — | (9 | ) | |||||||||||||||
Asset impairments | — | — | (15 | ) | — | — | (15 | ) | |||||||||||||||
Operating income | $ | 723 | $ | 516 | $ | 177 | $ | 60 | $ | — | 1,476 | ||||||||||||
Interest expense | (136 | ) | |||||||||||||||||||||
Other income, net | 5 | ||||||||||||||||||||||
Income before income taxes and equity income | 1,345 | ||||||||||||||||||||||
Income tax expense | (212 | ) | |||||||||||||||||||||
Equity income, net of tax | 27 | ||||||||||||||||||||||
Net income | 1,160 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 83 | ||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,077 |
Year Ended December 31, 2014 | Year Ended December 31, 2013 | Year Ended December 31, 2012 | |||||||||||||||||||||
Net Sales | Net Property (1) | Net Sales | Net Property (1) | Net Sales | Net Property (1) | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
United States (2) | $ | 5,658 | $ | 772 | $ | 5,300 | $ | 668 | $ | 5,193 | $ | 592 | |||||||||||
Other North America | 208 | 145 | 213 | 145 | 151 | 139 | |||||||||||||||||
Europe, Middle East & Africa (3) | 6,452 | 1,487 | 6,444 | 1,592 | 6,364 | 1,455 | |||||||||||||||||
Asia Pacific (4) | 3,958 | 817 | 3,541 | 674 | 2,827 | 524 | |||||||||||||||||
South America | 747 | 122 | 965 | 137 | 984 | 150 | |||||||||||||||||
Total | $ | 17,023 | $ | 3,343 | $ | 16,463 | $ | 3,216 | $ | 15,519 | $ | 2,860 |
(1) | Net property data represents property, plant and equipment, net of accumulated depreciation. |
(2) | Includes net sales and machinery, equipment and tooling that relate to the Company's maquiladora operations located in Mexico. These assets are utilized to produce products sold to customers located in the United States. |
(3) | Includes Delphi’s country of domicile, Jersey, and the country of Delphi’s principal executive offices, the United Kingdom. The Company had no sales in Jersey in any period. The Company had net sales of $892 million, $727 million, and $726 million in the United Kingdom for the years ended December 31, 2014, 2013 and 2012, respectively. The Company had net property in the United Kingdom of $231 million, $229 million, and $191 million as of December 31, 2014, 2013 and 2012, respectively. The largest portion of net sales in the Europe, Middle East & Africa region was $892 million in the United Kingdom, $1,076 million in Germany and $1,145 million in France for the years ended December 31, 2014, 2013 and 2012, respectively. |
(4) | Net sales and net property in Asia Pacific are primarily attributable to China. |
|
Three Months Ended | |||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | Total | |||||||||||||||
(in millions, except per share amounts) | |||||||||||||||||||
2014 | |||||||||||||||||||
Net sales | $ | 4,276 | $ | 4,451 | $ | 4,144 | $ | 4,152 | $ | 17,023 | |||||||||
Cost of sales | 3,508 | 3,611 | 3,388 | 3,343 | 13,850 | ||||||||||||||
Gross profit | $ | 768 | $ | 840 | $ | 756 | $ | 809 | $ | 3,173 | |||||||||
Operating income | $ | 459 | $ | 488 | $ | 414 | $ | 486 | $ | 1,847 | |||||||||
Net income (1) | $ | 341 | $ | 406 | $ | 325 | $ | 368 | $ | 1,440 | |||||||||
Net income attributable to Delphi | $ | 320 | $ | 382 | $ | 305 | $ | 344 | $ | 1,351 | |||||||||
Basic net income per share: | |||||||||||||||||||
Basic net income per share attributable to Delphi (2) | $ | 1.05 | $ | 1.26 | $ | 1.02 | $ | 1.17 | $ | 4.50 | |||||||||
Weighted average number of basic shares outstanding | 305.85 | 302.68 | 298.59 | 294.11 | 300.27 | ||||||||||||||
Diluted net income per share: | |||||||||||||||||||
Diluted net income per share attributable to Delphi (2) | $ | 1.04 | $ | 1.26 | $ | 1.02 | $ | 1.16 | $ | 4.48 | |||||||||
Weighted average number of diluted shares outstanding | 306.89 | 303.74 | 300.14 | 296.93 | 301.89 | ||||||||||||||
2013 | |||||||||||||||||||
Net sales | $ | 4,024 | $ | 4,240 | $ | 4,017 | $ | 4,182 | $ | 16,463 | |||||||||
Cost of sales | 3,339 | 3,464 | 3,338 | 3,426 | 13,567 | ||||||||||||||
Gross profit | $ | 685 | $ | 776 | $ | 679 | $ | 756 | $ | 2,896 | |||||||||
Operating income | $ | 397 | $ | 483 | $ | 387 | $ | 417 | $ | 1,684 | |||||||||
Net income (3) | $ | 298 | $ | 389 | $ | 293 | $ | 321 | $ | 1,301 | |||||||||
Net income attributable to Delphi | $ | 276 | $ | 367 | $ | 271 | $ | 298 | $ | 1,212 | |||||||||
Basic net income per share: | |||||||||||||||||||
Basic net income per share attributable to Delphi (2) | $ | 0.88 | $ | 1.18 | $ | 0.88 | $ | 0.97 | $ | 3.90 | |||||||||
Weighted average number of basic shares outstanding | 314.68 | 311.93 | 309.68 | 307.08 | 310.82 | ||||||||||||||
Diluted net income per share: | |||||||||||||||||||
Diluted net income per share attributable to Delphi (2) | $ | 0.88 | $ | 1.17 | $ | 0.87 | $ | 0.97 | $ | 3.89 | |||||||||
Weighted average number of diluted shares outstanding | 315.36 | 312.69 | 310.62 | 308.64 | 311.80 |
(1) | In the first quarter of 2014, Delphi recognized a loss on extinguishment of debt of $34 million. |
(2) | Due to the use of the weighted average shares outstanding for each quarter for computing earnings per share, the sum of the quarterly per share amounts may not equal the per share amount for the year. |
(3) | In the first quarter of 2013, Delphi recognized a loss on debt extinguishment of $39 million. |
|
Additions | |||||||||||||||||||
Balance at Beginning of Period | Charged to Costs and Expenses | Deductions | Other Activity | Balance at End of Period | |||||||||||||||
(in millions) | |||||||||||||||||||
December 31, 2014: | |||||||||||||||||||
Allowance for doubtful accounts (a) | $ | 63 | $ | 11 | $ | (6 | ) | $ | (46 | ) | $ | 22 | |||||||
Tax valuation allowance (b) | $ | 642 | $ | 187 | $ | (15 | ) | $ | (67 | ) | $ | 747 | |||||||
December 31, 2013: | |||||||||||||||||||
Allowance for doubtful accounts | $ | 65 | $ | 7 | $ | (10 | ) | $ | 1 | $ | 63 | ||||||||
Tax valuation allowance (b) | $ | 502 | $ | 125 | $ | (17 | ) | $ | 32 | $ | 642 | ||||||||
December 31, 2012: | |||||||||||||||||||
Allowance for doubtful accounts | $ | 70 | $ | 22 | $ | (27 | ) | $ | — | $ | 65 | ||||||||
Tax valuation allowance (b) | $ | 472 | $ | 32 | $ | (42 | ) | $ | 40 | $ | 502 |
(a) | Other Activity primarily represents the reclassification of balances related to billing adjustments to accounts receivable. |
(b) | Additions Charged to Costs and Expenses are primarily related to taxable losses for which the tax benefit has been reserved. |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|